2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
Median of 19 comps selected by Adam, creator of this analysis.
$5k
$40k
$75k
$110k
$110,110 | $80,323 | $630 | 47.8% | 2 | 4 | 27 | 2 | 2 | $120 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (125) | Profile | |
$94,347 | $39,058 | $476 | 54.3% | 2 | 14 | 23 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.45 (0) | — | |
$87,238 | $62,148 | $497 | 48.1% | 2 | 4 | 27 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (52) | — | |
$80,309 | $57,444 | $494 | 44.5% | 2 | 5 | 21 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (152) | Profile | |
$68,325 | $47,732 | $422 | 44.3% | 2 | 5 | 20 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — |
Seasonality
Break-even
$3,936/mo
Avg profit / month
-$288/mo
Best profit month
Jul $1,817
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.49%
Cap Rate
5.74%