2 bed โข 2 bath โข 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$185k
$355k
$540k
$541,355 | $1,497 | 67% | 2 | 3 | 6 | 2 | 1 | $2,952 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.93 (30) | Profile | |
$177,521 | $530 | 80% | 2 | 3 | 6 | 2 | 3 | $250 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.9 (31) | Profile | |
$140,982 | $1,482 | 33% | 2 | 3 | 6 | 2 | 1 | $956 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 5 (4) | Profile | |
$134,941 | $445 | 82% | 2 | 3 | 6 | 2 | 4 | $67 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.92 (13) | Profile | |
$121,661 | $615 | 61% | 2 | 2 | 4 | 2 | 5 | $287 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 5 (9) | Profile |
Seasonality
Break-even
$7,091/mo
Avg profit / month
-$327/mo
Best profit month
Mar $4,389
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.75%
Cap Rate
6.9%