2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$25k
$50k
$75k
$72,887 | $35,327 | $345 | 57.9% | 3 | 8 | 5 | 8 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$70,712 | $45,074 | $279 | 69.4% | 2 | 4 | 21 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (81) | Profile | |
$70,074 | $54,185 | $332 | 57.9% | 2 | 4 | 31 | 2 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (178) | Profile | |
$66,161 | $36,004 | $336 | 53.9% | 2 | 6 | 18 | 3 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.72 (53) | Profile | |
$58,716 | $41,410 | $254 | 63.4% | 3 | 8 | 36 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$3,226/mo
Avg profit / month
$891/mo
Best profit month
Aug $4,190
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.29%
Cap Rate
12.11%