2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$40k
$75k
$115k
$113,150 | $63,526 | $512 | 60.5% | 2 | 6 | 9 | 5 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (8) | Profile | |
$81,453 | $48,329 | $390 | 57.2% | 2 | 6 | 47 | 4 | 2 | $170 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (19) | Profile | |
$76,567 | $48,018 | $518 | 40.5% | 2 | 6 | 28 | 4 | 2 | $203 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (39) | Profile | |
$73,715 | $35,981 | $494 | 40.8% | 2 | 5 | 77 | 3 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (11) | Profile | |
$72,226 | $44,164 | $499 | 39.6% | 2 | 6 | 24 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (5) | — |
Seasonality
Break-even
$3,833/mo
Avg profit / month
-$960/mo
Best profit month
Feb $2,853
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.77%
Cap Rate
3.53%