5 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$5k
$70k
$140k
$210k
$210,236 | $138,094 | $930 | 61.9% | 5 | 12 | 36 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (107) | Profile | |
$188,659 | $130,504 | $796 | 64.9% | 5 | 12 | 33 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (113) | Profile | |
$182,420 | $133,667 | $879 | 56.9% | 5 | 12 | 36 | 8 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (111) | Profile | |
$161,520 | $85,169 | $573 | 77.2% | 5 | 12 | 15 | 9 | 2 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.86 (64) | Profile | |
$152,998 | $118,602 | $801 | 52.4% | 5 | 12 | 24 | 9 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (124) | Profile |
Seasonality
Break-even
$7,705/mo
Avg profit / month
$2,650/mo
Best profit month
Jul $11,877
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.57%
Cap Rate
11.07%