8 Baily Bunion Ct Vernon Township, New Jersey

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$57,748

Median of 24 comps selected by Adam, creator of this analysis.

$10k

$50k

$90k

$135k


Lakefront Stone Cabin	$134,645	$67,108	$586	62.9%	3	6	16	4	1	$150	❌	❌	✅	No / No	❌	⭐️ 5 (67)	Profile
Lakefront \| Hot Tub Dock Fire Pit \| 1hr NYC	$96,117	$71,218	$735	35.8%	3	8	47	4	2	$197	❌	✅	✅	Yes / Yes	❌	⭐️ 4.89 (196)	Profile
Parrots Cage Across Mountain Creek Relaxing Hikin	$89,824	$42,859	$432	56.9%	3	8	30	5	2	$100	✅	✅	❌	Yes / Yes	❌	⭐️ 4.61 (36)	Profile
The Appalachian @ Mtn Creek Hot Tub Pool 246/248	$80,208	$58,707	$785	28%	3	10	32	5	3	$190	✅	✅	✅	No / No	✅	⭐️ 4.91 (22)	Profile
Kangaroo Heaven Across Mountain Creek Relaxing	$76,063	$42,967	$543	38.4%	3	8	14	5	2	$100	✅	✅	✅	Yes / Yes	❌	⭐️ 4.91 (58)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,827/mo

Avg profit / month

$790/mo

Best profit month

Aug $4,563

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.04%

Cap Rate

10.07%

Return on Investment

30.37%