3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$55k
$100k
$145k
$145,991 | $64,483 | $619 | 64.6% | 3 | 8 | 23 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$101,149 | $30,813 | $586 | 47.3% | 3 | 8 | 32 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$85,933 | $59,821 | $955 | 24.6% | 3 | 8 | 83 | 4 | 3 | $291 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.76 (38) | Profile | |
$76,920 | $21,584 | $444 | 47.4% | 3 | 6 | 97 | 4 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.82 (11) | Profile | |
$68,637 | $19,646 | $438 | 43% | 3 | 6 | 59 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (8) | — |
Seasonality
Break-even
$4,252/mo
Avg profit / month
$2,413/mo
Best profit month
Feb $10,549
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
43.69%
Cap Rate
17.27%