1 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$5k
$45k
$85k
$130k
$127,005 | $81,690 | $1,239 | 28.1% | 2 | 11 | 6 | 5 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.45 (29) | Profile | |
$68,821 | $47,182 | $327 | 57.7% | 2 | 4 | 30 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (134) | Profile | |
$67,889 | $53,755 | $571 | 32.6% | 2 | 9 | 43 | 5 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$61,895 | $27,907 | $221 | 76.8% | 2 | 6 | 82 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (260) | Profile | |
$58,896 | $38,653 | $314 | 51.4% | 2 | 4 | 23 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.77 (144) | Profile |
Seasonality
Break-even
$3,379/mo
Avg profit / month
-$716/mo
Best profit month
Aug $2,913
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.82%
Cap Rate
3.75%