2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 10 comps selected by Adam, creator of this analysis.
$15k
$35k
$55k
$80k
$78,239 | $23,856 | $296 | 72.5% | 2 | 5 | 64 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$70,671 | $44,405 | $409 | 47.4% | 2 | 4 | 42 | 2 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (272) | Profile | |
$58,844 | $24,383 | $289 | 55.7% | 2 | 6 | 41 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (37) | Profile | |
$48,462 | $20,511 | $365 | 36.4% | 2 | 9 | 63 | 4 | 2 | $165 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (79) | Profile | |
$44,875 | $21,683 | $275 | 44.6% | 2 | 6 | 51 | 4 | 1 | $190 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (65) | Profile |
Seasonality
Break-even
$4,368/mo
Avg profit / month
-$676/mo
Best profit month
Aug $4,656
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.59%
Cap Rate
4.81%