2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 11 comps selected by Adam, creator of this analysis.
$10k
$50k
$95k
$145k
$142,718 | $81,690 | $1,239 | 31.6% | 2 | 11 | 6 | 5 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.45 (29) | Profile | |
$86,766 | $38,666 | $516 | 46.1% | 3 | 6 | 111 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (97) | Profile | |
$73,273 | $47,182 | $327 | 61.4% | 2 | 4 | 30 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (134) | Profile | |
$62,970 | $38,653 | $314 | 54.9% | 2 | 4 | 23 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.77 (144) | Profile | |
$55,000 | $15,527 | $277 | 54.5% | 2 | 6 | 19 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (74) | Profile |
Seasonality
Break-even
$3,775/mo
Avg profit / month
$501/mo
Best profit month
Aug $5,933
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.35%
Cap Rate
8.81%