628 S 6th Ave Galloway, New Jersey
4 bed • 1 bath • 12 guests
Purchase Price
Est. $NaN/mo
$66,369
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $504
- Occupancy
- 36%
$5k
$50k
$95k
$145k
$145,965 | $107,230 | $1,129 | 35.4% | 4 | 12 | 43 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$134,702 | $95,296 | $1,029 | 35.8% | 4 | 15 | 50 | 7 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (50) | Profile | |
$123,856 | $66,971 | $544 | 62.4% | 4 | 10 | 25 | 9 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile | |
$110,844 | $72,063 | $805 | 37.7% | 4 | 14 | 30 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$100,615 | $66,322 | $611 | 45.1% | 4 | 10 | 17 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (57) | — |
Seasonality
Break-even
$4,369/mo
Avg profit / month
$892/mo
Best profit month
Jul $9,665
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.73%
Cap Rate
9.76%