3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$60k
$110k
$165k
$161,803 | $82,894 | $668 | 66.4% | 3 | 12 | 12 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$139,562 | $69,681 | $477 | 80.1% | 3 | 10 | 17 | 8 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (94) | Profile | |
$118,184 | $65,540 | $434 | 74.5% | 3 | 10 | 11 | 3 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$112,388 | $63,677 | $387 | 79.5% | 3 | 10 | 12 | 6 | 2 | $260 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (128) | Profile | |
$106,381 | $72,833 | $505 | 57.7% | 3 | 10 | 36 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (87) | Profile |
Seasonality
Break-even
$5,431/mo
Avg profit / month
$273/mo
Best profit month
Aug $4,965
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.11%
Cap Rate
7.36%