2 bed ⢠1 bath ⢠4 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$10k
$15k
$25k
$23,088 | $108 | 55% | 2 | 3 | 4 | 1.5 | 1 | $12 | ā | ā | ā | Yes / No | ā | āļø 4.89 (55) | Profile | |
$21,222 | $84 | 65% | 2 | 3 | 5 | 1 | 1 | $16 | ā | ā | ā | Yes / Yes | ā | āļø 4.92 (150) | Profile | |
$17,173 | $73 | 65% | 2 | 4 | 5 | 1 | 1 | $0 | ā | ā | ā | Yes / No | ā | āļø 4.83 (256) | Profile | |
$16,525 | $91 | 49% | 2 | 3 | 5 | 1 | 1 | $33 | ā | ā | ā | Yes / No | ā | āļø 5 (32) | Profile | |
$16,263 | $102 | 50% | 2 | 2 | 4 | 1 | 1 | $0 | ā | ā | ā | Yes / No | ā | āļø 4.41 (34) | Profile |
Seasonality
Break-even
$1,056/mo
Avg profit / month
-$400/mo
Best profit month
Aug -$281
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-21.91%
Cap Rate
-1.15%