2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$50k
$75k
$72,490 | $58,764 | $471 | 42.2% | 2 | 4 | 28 | 2 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (190) | Profile | |
$63,191 | $34,569 | $214 | 80.9% | 2 | 7 | 62 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (90) | Profile | |
$60,216 | $40,810 | $365 | 45.2% | 2 | 6 | 48 | 4 | 2 | $0 | ✅ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.77 (22) | Profile | |
$58,195 | $43,884 | $548 | 29.1% | 2 | 4 | 34 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$56,735 | $27,110 | $343 | 45.4% | 2 | 5 | 27 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.83 (18) | Profile |
Seasonality
Break-even
$4,083/mo
Avg profit / month
-$888/mo
Best profit month
Feb $543
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.87%
Cap Rate
4.01%