2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
$102,758 | $73,238 | $521 | 54.1% | 2 | 7 | 30 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (78) | Profile | |
$96,956 | $65,064 | $395 | 67.2% | 2 | 4 | 42 | 2 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (244) | Profile | |
$94,254 | $54,579 | $689 | 37.5% | 2 | 10 | 14 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.95 (28) | — | |
$91,934 | $37,568 | $450 | 56% | 2 | 4 | 45 | 2 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (134) | Profile | |
$89,166 | $63,526 | $454 | 53.8% | 2 | 7 | 30 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 2.35 (14) | — |
Seasonality
Break-even
$4,815/mo
Avg profit / month
$1,135/mo
Best profit month
Aug $10,272
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.86%
Cap Rate
10.1%