720-722 Charles St Perth Amboy, New Jersey
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$36,843
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $226
- Occupancy
- 45%
$5k
$20k
$35k
$55k
$52,600 | $32,465 | $290 | 49.8% | 2 | 4 | 14 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (19) | Profile | |
$49,652 | $23,539 | $255 | 53.4% | 2 | 4 | 23 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$49,235 | $35,368 | $333 | 40.5% | 2 | 5 | 31 | 3 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.8 (428) | Profile | |
$48,914 | $27,667 | $329 | 40.7% | 2 | 4 | 62 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$47,785 | $27,675 | $182 | 72% | 2 | 4 | 13 | 2 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (88) | Profile |
Seasonality
Break-even
$3,994/mo
Avg profit / month
-$1,419/mo
Best profit month
Jun $97
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.32%
Cap Rate
2.48%