460 Stagecoach Rd Millstone Township, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,676
Annual Revenue
Median of 7 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $404
- Occupancy
- 37%
$20k
$35k
$55k
$70k
$69,787 | $49,936 | $371 | 51.6% | 3 | 6 | 57 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (110) | Profile | |
$59,809 | $45,833 | $449 | 36.5% | 3 | 6 | 30 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (128) | Profile | |
$56,091 | $36,519 | $441 | 34.8% | 4 | 12 | 47 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$54,676 | $38,543 | $402 | 37.2% | 3 | 8 | 25 | 3 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.38 (21) | Profile | |
$54,160 | $41,227 | $405 | 36.7% | 3 | 8 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (13) | — |
Seasonality
Break-even
$4,448/mo
Avg profit / month
$83/mo
Best profit month
Aug $8,634
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.62%
Cap Rate
6.99%