2 bed âą 1 bath âą 4 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$45k
$80k
$115k
$113,065 | $287 | 91% | 2 | 2 | 5 | 2 | 2 | $186 | â | â | â | Yes / Yes | â | âïž 4.91 (103) | Profile | |
$101,820 | $371 | 67% | 2 | 3 | 6 | 2 | 2 | $166 | â | â | â | Yes / Yes | â | âïž 5 (107) | Profile | |
$84,867 | $303 | 63% | 2 | 2 | 4 | 1 | 2 | $110 | â | â | â | Yes / Yes | â | âïž 4.98 (229) | Profile | |
$84,137 | $330 | 57% | 2 | 2 | 4 | 2 | 2 | $157 | â | â | â | Yes / Yes | â | âïž 4.97 (73) | Profile | |
$81,071 | $248 | 75% | 2 | 2 | 4 | 2 | 2 | $158 | â | â | â | Yes / Yes | â | âïž 4.98 (197) | Profile |
Seasonality
Break-even
$3,700/mo
Avg profit / month
$898/mo
Best profit month
Oct $2,732
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.37%
Cap Rate
9.83%