1 bed β’ 1 bath β’ 2 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$5k
$10k
$15k
$15,973 | $80 | 52% | 1 | 1 | 2 | 1 | 2 | $13 | β | β | β | Yes / Yes | β | βοΈ 4.95 (74) | Profile | |
$15,798 | $68 | 80% | 1 | 1 | 2 | 1 | 4 | $24 | β | β | β | Yes / Yes | β | βοΈ 4.91 (196) | Profile | |
$12,778 | $48 | 74% | 1 | 1 | 2 | 1 | 3 | $0 | β | β | β | Yes / No | β | βοΈ 4.84 (25) | Profile | |
$12,716 | $45 | 72% | 1 | 1 | 2 | 1 | 2 | $30 | β | β | β | No / No | β | βοΈ 4.69 (32) | Profile | |
$11,671 | $72 | 47% | 1 | - | 2 | 1 | 1 | $15 | β | β | β | Yes / Yes | β | βοΈ 4.93 (102) | Profile |
Seasonality
Break-even
$1,100/mo
Avg profit / month
-$507/mo
Best profit month
Dec -$426
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-26.12%
Cap Rate
-1.79%