870 Green St Woodbridge Township, New Jersey
3 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$30,883
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $243
- Occupancy
- 35%
$0k
$20k
$40k
$60k
$61,390 | $39,962 | $345 | 48.7% | 3 | 6 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (12) | Profile | |
$60,000 | $41,683 | $254 | 64.7% | 3 | 6 | 24 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.73 (30) | Profile | |
$50,318 | $38,421 | $296 | 46.6% | 3 | 15 | 50 | 8 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (64) | Profile | |
$47,900 | $27,667 | $329 | 39.9% | 2 | 4 | 62 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$45,966 | $21,344 | $326 | 38.7% | 4 | 6 | 25 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.73 (22) | Profile |
Seasonality
Break-even
$3,917/mo
Avg profit / month
-$1,645/mo
Best profit month
Jun -$222
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.91%
Cap Rate
1.79%