2 bed β’ 2 bath β’ 4 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$15k
$30k
$40k
$40,750 | $166 | 67% | 2 | 3 | 4 | 2 | 1 | $0 | β | β | β | No / No | β | βοΈ 4.67 (236) | Profile | |
$38,348 | $286 | 35% | 2 | 5 | 4 | 2 | 2 | $0 | β | β | β | Yes / No | β | βοΈ 4.72 (54) | Profile | |
$33,811 | $126 | 71% | 2 | 2 | 4 | 2 | 2 | $16 | β | β | β | Yes / Yes | β | βοΈ 4.98 (177) | Profile | |
$33,666 | $146 | 60% | 2 | 2 | 4 | 2 | 2 | $17 | β | β | β | Yes / No | β | βοΈ 4.96 (45) | Profile | |
$29,150 | $143 | 61% | 2 | 2 | 4 | 2 | 1 | $1 | β | β | β | Yes / No | β | βοΈ 4.48 (82) | Profile |
Seasonality
Break-even
$1,251/mo
Avg profit / month
-$419/mo
Best profit month
Aug -$149
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-15.39%
Cap Rate
0.87%