2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 17 comps selected by Adam, creator of this analysis.
$10k
$25k
$40k
$60k
$58,210 | $28,508 | $307 | 52% | 2 | 6 | 14 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (25) | Profile | |
$55,940 | $31,881 | $548 | 27.9% | 2 | 6 | 20 | 2 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.76 (17) | Profile | |
$52,074 | $34,265 | $229 | 62.2% | 2 | 4 | 50 | 2 | 1 | $80 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (636) | Profile | |
$50,755 | $27,025 | $319 | 43.6% | 2 | 4 | 40 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (41) | Profile | |
$50,671 | $38,160 | $529 | 26.2% | 2 | 8 | 98 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (23) | — |
Seasonality
Break-even
$3,216/mo
Avg profit / month
-$805/mo
Best profit month
Aug $610
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.88%
Cap Rate
3.14%