731 Avenue A Bayonne, New Jersey

2 bed • 1 bath • 6 guests

Monthly Rent

$51,244

Median of 25 comps selected by Morgan, creator of this analysis.

$5k

$40k

$75k

$115k


Cozy Family Getaway - NYC & NWK w/free parking	$115,540	$64,626	$589	53.8%	2	7	6	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 4.3 (4)	—
Cozy Artist's Adobe before NYC	$83,698	$40,573	$285	80.6%	2	7	15	5	1	$150	❌	❌	✅	Yes / Yes	❌	⭐️ 4.97 (37)	Profile
2 Bedroom with Washer Dryer / Stair Free / NYC&EWR / 6ppl	$75,625	$56,685	$471	44%	2	6	7	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.7 (13)	—
Comfy Cozy retreat - NYC & NWK w/free parking	$69,681	$48,713	$281	67.9%	2	5	8	4	1	$130	❌	❌	✅	No / No	❌	⭐️ 4.94 (132)	Profile
NYC Escape \| Free Parking Reserved \| 2BR \| W&D	$65,663	$45,898	$283	63.5%	2	8	32	6	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.81 (27)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,699/mo

Avg profit / month

$572/mo

Best profit month

Jun $2,884

Revenue

$51,244

Operating Expenses

$24,042

Operating Income

$27,202

Net Effective Rent

$20,340

Profit (Cash Flow)

$6,862

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Revenue Appreciation

Cash on Cash Return

108.05%

Payback Period Days

337