2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$0k
$20k
$35k
$55k
$52,132 | $32,102 | $346 | 41.3% | 2 | 2 | 65 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (12) | — | |
$48,377 | $34,903 | $284 | 46.8% | 2 | 6 | 45 | 4 | 2 | $135 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (116) | Profile | |
$39,094 | $22,474 | $222 | 48.4% | 2 | 4 | 18 | 4 | 2 | $171 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.73 (64) | Profile | |
$37,271 | $18,600 | $379 | 26.9% | 2 | 4 | 121 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2 (4) | — | |
$37,114 | $28,032 | $287 | 35.5% | 2 | 5 | 20 | 4 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile |
Seasonality
Break-even
$3,698/mo
Avg profit / month
-$1,425/mo
Best profit month
Aug -$61
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.22%
Cap Rate
1.99%