69 Burton Ave South River, New Jersey
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,975
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $266
- Occupancy
- 37%
$0k
$25k
$50k
$75k
$72,997 | $50,718 | $368 | 54.4% | 3 | 6 | 41 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (72) | Profile | |
$70,579 | $35,043 | $250 | 77.3% | 3 | 5 | 8 | 3 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$57,375 | $39,962 | $345 | 45.5% | 3 | 6 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (12) | Profile | |
$51,787 | $50,122 | $272 | 52.1% | 3 | 8 | 19 | 4 | 2 | $110 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | Profile | |
$48,844 | $38,221 | $265 | 50.5% | 3 | 6 | 42 | 4 | 1 | $120 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.37 (99) | Profile |
Seasonality
Break-even
$4,003/mo
Avg profit / month
-$1,364/mo
Best profit month
Jun $289
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.37%
Cap Rate
2.64%