2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 15 comps selected by Adam, creator of this analysis.
$10k
$60k
$110k
$165k
$165,429 | $71,200 | $1,002 | 45.2% | 3 | 8 | 84 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (25) | Profile | |
$161,466 | $123,295 | $881 | 50.2% | 3 | 10 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (41) | Profile | |
$154,647 | $70,629 | $511 | 83% | 3 | 10 | 76 | 6 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (72) | Profile | |
$147,096 | $63,524 | $554 | 72.7% | 3 | 8 | 22 | 5 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$123,070 | $43,635 | $454 | 74.2% | 3 | 6 | 25 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (43) | — |
Seasonality
Break-even
$5,659/mo
Avg profit / month
$4,722/mo
Best profit month
Jul $10,709
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
66.13%
Cap Rate
22.06%