735 Avenue A Bayonne, New Jersey

1 bed • 1 bath • 3 guests

Monthly Rent

$38,738

Median of 20 comps selected by Morgan, creator of this analysis.

$15k

$45k

$75k

$110k


Cozy Stylish retreat - NYC & NWK w/free parking	$109,196	$79,463	$525	57%	1	3	14	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (72)	—
Z\|Free Parking+Spacious 1BR BoHo	$79,292	$35,775	$316	68.8%	1	4	23	2	1	$100	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (59)	Profile
Cozy Stylish retreat - NYC & NWK w free parking	$54,437	$29,410	$337	44.2%	1	2	36	0	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 0 (3)	—
Japandi Retreat \| NYC • EWR	$52,791	$33,733	$227	63.7%	1	2	14	1	1	$0	❌	❌	✅	Yes / Yes	✅	⭐️ 4.9 (220)	Profile
Luxury 1 bed 20 mins from NY	$52,485	$31,457	$247	58.2%	1	3	43	1	1	$0	❌	❌	❌	Yes / No	❌	⭐️ 4.79 (28)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,454/mo

Avg profit / month

-$225/mo

Best profit month

Jun $1,162

Revenue

$38,738

Operating Expenses

$21,103

Operating Income

$17,635

Net Effective Rent

$20,340

Profit (Cash Flow)

-$2,705

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-62.19%

Payback Period Days