2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$55k
$80k
$79,242 | $39,237 | $273 | 79.6% | 2 | 6 | 19 | 5 | 2 | $75 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (209) | Profile | |
$74,525 | $39,538 | $258 | 79.3% | 2 | 10 | 16 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (38) | — | |
$53,064 | $37,355 | $303 | 48% | 2 | 6 | 47 | 3 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (12) | Profile | |
$47,904 | $21,906 | $200 | 65.7% | 2 | 6 | 20 | 4 | 2 | $125 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.89 (149) | Profile | |
$41,728 | $26,256 | $289 | 39.5% | 2 | 6 | 61 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (33) | — |
Seasonality
Break-even
$3,668/mo
Avg profit / month
-$1,019/mo
Best profit month
Aug $1,442
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.34%
Cap Rate
3.13%