83 Cherokee Dr Galloway, New Jersey
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$50,506
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $400
- Occupancy
- 35%
$5k
$55k
$100k
$155k
$152,225 | $81,222 | $816 | 51.1% | 3 | 8 | 32 | 4 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$105,816 | $52,799 | $449 | 64.5% | 3 | 6 | 22 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — | |
$90,146 | $48,246 | $409 | 60.4% | 3 | 6 | 20 | 1 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$88,280 | $73,018 | $802 | 30.2% | 3 | 9 | 33 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (54) | Profile | |
$80,338 | $27,747 | $367 | 59.9% | 3 | 8 | 85 | 4 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (23) | Profile |
Seasonality
Break-even
$3,760/mo
Avg profit / month
-$262/mo
Best profit month
Jul $6,696
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.29%
Cap Rate
5.76%