2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$10k
$85k
$165k
$250k
$248,089 | $129,527 | $2,631 | 25.8% | 2 | 4 | 44 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$171,939 | $70,844 | $623 | 75.6% | 2 | 4 | 73 | 2 | 1 | $125 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (249) | Profile | |
$144,963 | $96,395 | $608 | 65.3% | 2 | 4 | 59 | 2 | 1 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (229) | Profile | |
$105,431 | $34,213 | $450 | 64.1% | 2 | 4 | 59 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (18) | Profile | |
$93,165 | $30,837 | $490 | 52.1% | 2 | 6 | 42 | 3 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (31) | Profile |
Seasonality
Break-even
$4,920/mo
Avg profit / month
-$435/mo
Best profit month
Aug $6,451
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.05%
Cap Rate
5.66%