2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$30k
$50k
$75k
$72,022 | $33,816 | $500 | 39.4% | 3 | 10 | 70 | 6 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$69,618 | $27,359 | $408 | 46.7% | 3 | 6 | 51 | 4 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$59,125 | $26,659 | $535 | 30.3% | 2 | 4 | 12 | 2 | 1 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 5 (16) | Profile | |
$42,916 | $19,553 | $448 | 26.2% | 3 | 8 | 9 | 8 | 2 | $364 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile | |
$42,654 | $21,432 | $258 | 45.3% | 2 | 4 | 35 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (103) | Profile |
Seasonality
Break-even
$3,090/mo
Avg profit / month
-$654/mo
Best profit month
Aug $1,912
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.13%
Cap Rate
3.54%