2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$5k
$20k
$40k
$60k
$58,458 | $24,292 | $279 | 57.4% | 2 | 6 | 87 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (32) | — | |
$57,100 | $23,337 | $318 | 49.2% | 2 | 4 | 81 | 2 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (47) | Profile | |
$50,998 | $33,607 | $248 | 56.3% | 2 | 4 | 41 | 2 | 1 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.88 (89) | Profile | |
$48,064 | $26,770 | $309 | 42.6% | 2 | 6 | 136 | 4 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$44,976 | $12,908 | $215 | 57.4% | 2 | 4 | 51 | 2 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.9 (115) | Profile |
Seasonality
Break-even
$2,909/mo
Avg profit / month
$99/mo
Best profit month
Aug $3,919
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.55%
Cap Rate
7.37%