4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 9 comps selected by Adam, creator of this analysis.
$10k
$40k
$70k
$100k
$99,583 | $54,626 | $628 | 43.4% | 4 | 10 | 62 | 6 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$59,812 | $40,628 | $334 | 49.1% | 3 | 10 | 22 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.56 (16) | Profile | |
$59,012 | $38,419 | $570 | 28.4% | 4 | 10 | 68 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (3) | Profile | |
$54,093 | $40,071 | $324 | 45.7% | 3 | 10 | 30 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (31) | Profile | |
$38,836 | $29,336 | $311 | 34.2% | 3 | 10 | 16 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.31 (16) | Profile |
Seasonality
Break-even
$3,341/mo
Avg profit / month
-$171/mo
Best profit month
Feb $2,775
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.29%
Cap Rate
5.95%