2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$25k
$45k
$65k
$66,039 | $50,527 | $456 | 39.6% | 2 | 6 | 33 | 3 | 2 | $199 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (244) | Profile | |
$61,531 | $22,893 | $376 | 44.8% | 2 | 6 | 57 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile | |
$58,008 | $33,596 | $474 | 33.5% | 2 | 6 | 36 | 4 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (100) | Profile | |
$58,007 | $48,295 | $415 | 38.3% | 2 | 6 | 32 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — | |
$54,624 | $45,813 | $416 | 35.9% | 2 | 4 | 25 | 2 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (141) | Profile |
Seasonality
Break-even
$3,667/mo
Avg profit / month
-$1,261/mo
Best profit month
Aug -$76
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.48%
Cap Rate
2.41%