829 Pennsylvania Ave Pine Beach, New Jersey
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$71,740
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $471
- Occupancy
- 42%
$5k
$55k
$110k
$170k
$167,126 | $87,073 | $726 | 63.1% | 4 | 12 | 17 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — | |
$148,534 | $87,908 | $865 | 47.1% | 4 | 12 | 19 | 9 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile | |
$137,212 | $67,805 | $550 | 68.3% | 2 | 5 | 9 | 8 | 1 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (105) | Profile | |
$112,753 | $63,394 | $575 | 53.7% | 4 | 8 | 5 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$107,777 | $40,250 | $645 | 45.8% | 4 | 8 | 64 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.71 (24) | Profile |
Seasonality
Break-even
$4,935/mo
Avg profit / month
$448/mo
Best profit month
Aug $10,607
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.53%
Cap Rate
7.94%