9 Cornell St North Brunswick Township, New Jersey
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,735
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $252
- Occupancy
- 48%
$5k
$30k
$50k
$80k
$77,229 | $50,718 | $368 | 57.5% | 3 | 6 | 41 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (72) | Profile | |
$74,602 | $35,043 | $250 | 81.8% | 3 | 5 | 8 | 3 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$74,051 | $50,689 | $336 | 60.3% | 3 | 9 | 12 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (87) | Profile | |
$61,387 | $39,962 | $345 | 48.7% | 3 | 6 | 24 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (12) | Profile | |
$56,932 | $39,296 | $301 | 51.8% | 3 | 6 | 36 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile |
Seasonality
Break-even
$4,167/mo
Avg profit / month
-$830/mo
Best profit month
Jun $1,259
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.75%
Cap Rate
4.24%