62 Parkway Dr Brick Township, New Jersey
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$67,455
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $560
- Occupancy
- 33%
$0k
$65k
$125k
$190k
$186,578 | $98,570 | $1,969 | 26% | 3 | 6 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$118,365 | $53,299 | $1,702 | 19.1% | 3 | 8 | 84 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$107,281 | $54,440 | $662 | 44.4% | 3 | 6 | 32 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (24) | — | |
$98,933 | $38,474 | $537 | 50.5% | 3 | 6 | 155 | 3 | 2 | $285 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (87) | Profile | |
$88,643 | $40,853 | $630 | 38.5% | 3 | 6 | 93 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — |
Seasonality
Break-even
$5,291/mo
Avg profit / month
$1,728/mo
Best profit month
Aug $14,974
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.98%
Cap Rate
11.4%