2 bed โข 2 bath โข 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$50k
$85k
$130k
$126,781 | $349 | 90% | 2 | 4 | 6 | 2 | 7 | $252 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.95 (79) | Profile | |
$125,065 | $376 | 80% | 2 | 3 | 6 | 2 | 3 | $160 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.63 (82) | Profile | |
$112,791 | $334 | 83% | 2 | 3 | 6 | 2 | 7 | $252 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.91 (137) | Profile | |
$104,629 | $436 | 58% | 2 | 3 | 5 | 2 | 6 | $275 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.94 (18) | Profile | |
$97,851 | $432 | 52% | 2 | 3 | 5 | 2 | 2 | $230 | โ | โ | โ | Yes / Yes | โ | โญ๏ธ 4.76 (50) | Profile |
Seasonality
Break-even
$7,848/mo
Avg profit / month
$2,845/mo
Best profit month
Mar $10,994
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.49%
Cap Rate
11.32%