788 Canistear Rd Vernon Township, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$66,801
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 46%
$10k
$55k
$100k
$145k
$145,867 | $99,115 | $1,084 | 36.9% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$137,820 | $67,108 | $586 | 64.4% | 3 | 6 | 16 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile | |
$116,811 | $60,017 | $482 | 66.4% | 3 | 8 | 29 | 4 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (70) | Profile | |
$116,561 | $50,369 | $493 | 64.7% | 3 | 8 | 21 | 5 | 2 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.75 (51) | Profile | |
$99,086 | $71,218 | $735 | 36.9% | 3 | 8 | 47 | 4 | 2 | $197 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (196) | Profile |
Seasonality
Break-even
$4,665/mo
Avg profit / month
$790/mo
Best profit month
Aug $5,247
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.43%
Cap Rate
9.12%