58 Downing St Newark, New Jersey
2 bed • 1 bath • 6 guests
Monthly Rent
$41,052
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 50%
$5k
$20k
$40k
$55k
$54,484 | $31,885 | $250 | 59.8% | 2 | 5 | 21 | 3 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (111) | Profile | |
$53,563 | $36,695 | $260 | 56.5% | 2 | 6 | 24 | 3 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (130) | Profile | |
$52,533 | $27,479 | $231 | 62.2% | 2 | 6 | 25 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (103) | Profile | |
$52,111 | $23,143 | $184 | 77.6% | 2 | 5 | 87 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (81) | Profile | |
$51,054 | $36,360 | $213 | 65.7% | 2 | 5 | 29 | 3 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (127) | Profile |
Seasonality
Break-even
$3,504/mo
Avg profit / month
-$83/mo
Best profit month
Jun $1,769
-$995
Profit
Revenue
$41,052
Operating Expenses
$21,647
Operating Income
$19,405
Net Effective Rent
$20,400
Profit (Cash Flow)
-$995
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.67%
Payback Period Days
0