2 bed • 3 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Arshin, creator of this analysis.
$5k
$425k
$850k
$1k
$1,303,605 | $796,321 | $18,561 | 19.2% | 2 | 5 | 32 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — | |
$1,225,712 | $770,588 | $17,857 | 18.8% | 2 | 5 | 28 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — | |
$854,351 | $430,533 | $4,782 | 48.9% | 2 | 5 | 56 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — | |
$808,507 | $424,455 | $4,785 | 46.3% | 2 | 5 | 51 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — | |
$668,508 | $75,503 | $4,283 | 42.8% | 2 | 6 | 65 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$24,774/mo
Avg profit / month
-$10,550/mo
Best profit month
Jun -$2,172
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.06%
Cap Rate
3.38%