2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$30k
$60k
$90k
$89,269 | $45,386 | $483 | 50.6% | 2 | 4 | 76 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.82 (11) | Profile | |
$51,470 | $31,011 | $263 | 53.6% | 2 | 8 | 52 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (34) | Profile | |
$49,818 | $26,186 | $180 | 75.7% | 2 | 6 | 17 | 6 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (40) | Profile | |
$48,187 | $25,386 | $319 | 41.3% | 2 | 6 | 82 | 4 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (89) | Profile | |
$47,787 | $30,623 | $632 | 20.7% | 2 | 7 | 36 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (0) | — |
Seasonality
Break-even
$3,833/mo
Avg profit / month
-$1,223/mo
Best profit month
Jul $379
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.01%
Cap Rate
2.77%