41 Riverbend Dr North Brunswick Township, New Jersey
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,933
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $313
- Occupancy
- 44%
$5k
$25k
$50k
$80k
$78,004 | $40,840 | $313 | 68.3% | 3 | 6 | 24 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.73 (41) | Profile | |
$75,284 | $50,718 | $368 | 56.1% | 3 | 6 | 41 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (72) | Profile | |
$72,753 | $35,043 | $250 | 79.7% | 3 | 5 | 8 | 3 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$72,349 | $50,689 | $336 | 58.9% | 3 | 9 | 12 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (87) | Profile | |
$69,850 | $33,331 | $464 | 41.3% | 3 | 6 | 34 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile |
Seasonality
Break-even
$5,233/mo
Avg profit / month
$342/mo
Best profit month
Jun $3,833
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.99%
Cap Rate
7.57%