2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$55k
$80k
$79,435 | $39,237 | $273 | 79.8% | 2 | 6 | 19 | 5 | 2 | $75 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (209) | Profile | |
$74,702 | $39,538 | $258 | 79.5% | 2 | 10 | 16 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (38) | — | |
$48,035 | $21,906 | $200 | 65.8% | 2 | 6 | 20 | 4 | 2 | $125 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.89 (149) | Profile | |
$41,884 | $26,256 | $289 | 39.6% | 2 | 6 | 61 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (33) | — | |
$41,793 | $24,347 | $307 | 37.3% | 2 | 8 | 83 | 6 | 2 | $155 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (18) | Profile |
Seasonality
Break-even
$3,394/mo
Avg profit / month
-$836/mo
Best profit month
Aug $1,539
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.29%
Cap Rate
3.33%