2 bed • 1.5 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$0k
$25k
$50k
$75k
$75,302 | $51,139 | $350 | 59% | 2 | 4 | 37 | 2 | 1 | $160 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (203) | Profile | |
$62,497 | $30,669 | $239 | 71.7% | 2 | 6 | 17 | 4 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (45) | Profile | |
$51,682 | $32,102 | $346 | 40.9% | 2 | 2 | 65 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (12) | — | |
$48,052 | $34,903 | $284 | 46.4% | 2 | 6 | 45 | 4 | 2 | $135 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (116) | Profile | |
$38,782 | $22,474 | $222 | 48% | 2 | 4 | 18 | 4 | 2 | $171 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.73 (64) | Profile |
Seasonality
Break-even
$3,818/mo
Avg profit / month
-$1,511/mo
Best profit month
Aug -$128
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.45%
Cap Rate
1.97%