2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$20k
$40k
$60k
$57,089 | $25,632 | $335 | 46.6% | 2 | 6 | 60 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.2 (22) | — | |
$45,352 | $27,496 | $318 | 39.1% | 2 | 8 | 62 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (25) | Profile | |
$45,156 | $35,485 | $404 | 30.6% | 2 | 6 | 50 | 5 | 2 | $185 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (57) | Profile | |
$44,886 | $28,620 | $410 | 30% | 2 | 5 | 13 | 4 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (117) | Profile | |
$42,651 | $27,956 | $380 | 30.7% | 2 | 6 | 52 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (23) | — |
Seasonality
Break-even
$4,397/mo
Avg profit / month
-$1,777/mo
Best profit month
Aug -$238
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.78%
Cap Rate
2.2%