2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$20k
$95k
$170k
$250k
$251,401 | $118,515 | $840 | 82% | 2 | 4 | 28 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (66) | Profile | |
$208,734 | $125,372 | $942 | 60.7% | 2 | 4 | 81 | 2 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (256) | Profile | |
$190,381 | $121,956 | $977 | 53.4% | 2 | 4 | 63 | 2 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (154) | Profile | |
$179,978 | $111,537 | $819 | 60.2% | 2 | 4 | 84 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (201) | — | |
$176,175 | $112,365 | $821 | 58.8% | 2 | 4 | 76 | 2 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (327) | Profile |
Seasonality
Break-even
$5,791/mo
Avg profit / month
$2,063/mo
Best profit month
Aug $14,123
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.74%
Cap Rate
11.7%