475 S Pine Ave South Amboy, New Jersey
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,508
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 43%
$0k
$35k
$70k
$105k
$104,223 | $81,458 | $1,033 | 27.7% | 3 | 11 | 44 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.95 (8) | — | |
$79,251 | $52,897 | $435 | 49.9% | 3 | 9 | 13 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$77,893 | $41,690 | $456 | 46.7% | 3 | 10 | 18 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (48) | Profile | |
$77,499 | $57,007 | $666 | 31.9% | 3 | 12 | 63 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (16) | — | |
$76,696 | $50,718 | $368 | 57.1% | 3 | 6 | 41 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (72) | Profile |
Seasonality
Break-even
$4,332/mo
Avg profit / month
-$292/mo
Best profit month
Jun $2,238
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.04%
Cap Rate
5.86%