2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$25k
$50k
$75k
$72,229 | $37,836 | $335 | 59% | 2 | 7 | 46 | 2 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.3 (9) | — | |
$57,721 | $20,441 | $296 | 53.4% | 2 | 7 | 50 | 4 | 2 | $155 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (45) | Profile | |
$50,925 | $25,356 | $295 | 47.3% | 2 | 5 | 90 | 4 | 1 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (44) | Profile | |
$48,311 | $28,019 | $439 | 30.2% | 2 | 8 | 39 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$44,184 | $36,082 | $285 | 42.5% | 2 | 4 | 37 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (13) | — |
Seasonality
Break-even
$3,563/mo
Avg profit / month
-$644/mo
Best profit month
Feb $2,867
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.61%
Cap Rate
4.24%