2 bed β’ 2 bath β’ 4 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$15k
$25k
$35k
$33,811 | $126 | 71% | 2 | 2 | 4 | 2 | 2 | $16 | β | β | β | Yes / Yes | β | βοΈ 4.98 (177) | Profile | |
$27,417 | $120 | 60% | 2 | 2 | 4 | 2 | 2 | $23 | β | β | β | Yes / Yes | β | βοΈ 4.9 (63) | Profile | |
$24,610 | $115 | 55% | 2 | 2 | 4 | 2 | 2 | $21 | β | β | β | Yes / Yes | β | βοΈ 4.91 (68) | Profile | |
$23,088 | $108 | 55% | 2 | 3 | 4 | 1.5 | 1 | $12 | β | β | β | Yes / No | β | βοΈ 4.89 (55) | Profile | |
$22,643 | $112 | 50% | 2 | 1 | 4 | 2 | 1 | $13 | β | β | β | Yes / Yes | β | βοΈ 4.87 (55) | Profile |
Seasonality
Break-even
$1,150/mo
Avg profit / month
-$203/mo
Best profit month
Aug $7
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-8.46%
Cap Rate
2.47%