7-11 Maple Cres Vernon Township, New Jersey
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,644
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $387
- Occupancy
- 39%
$10k
$35k
$60k
$90k
$89,824 | $42,859 | $432 | 56.9% | 3 | 8 | 30 | 5 | 2 | $100 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.61 (36) | Profile | |
$80,208 | $58,707 | $785 | 28% | 3 | 10 | 32 | 5 | 3 | $190 | ✅ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.91 (22) | Profile | |
$76,063 | $42,967 | $543 | 38.4% | 3 | 8 | 14 | 5 | 2 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (58) | Profile | |
$73,262 | $52,765 | $1,256 | 16% | 3 | 8 | 52 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — | |
$68,421 | $45,719 | $371 | 50.5% | 3 | 6 | 17 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (57) | Profile |
Seasonality
Break-even
$4,331/mo
Avg profit / month
$39/mo
Best profit month
Aug $3,610
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.1%
Cap Rate
6.86%