520 Weston Dr Galloway, New Jersey
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$40,785
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $270
- Occupancy
- 41%
$5k
$30k
$60k
$90k
$86,811 | $39,666 | $489 | 48.6% | 1 | 4 | 55 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$51,798 | $19,822 | $463 | 30.6% | 2 | 8 | 48 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (10) | Profile | |
$46,767 | $35,498 | $251 | 51.1% | 1 | 4 | 35 | 2 | 1 | $45 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (296) | Profile | |
$45,853 | $31,950 | $236 | 53.3% | 2 | 5 | 46 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ✅ | ⭐️ 4.92 (26) | Profile | |
$42,337 | $24,165 | $413 | 28.1% | 2 | 8 | 46 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.91 (78) | Profile |
Seasonality
Break-even
$3,933/mo
Avg profit / month
-$636/mo
Best profit month
Aug $2,176
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.23%
Cap Rate
4.62%