4 bed ⢠2.5 bath ⢠10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$70k
$120k
$175k
$172,668 | $672 | 53% | 4 | 6 | 10 | 3 | 2 | $510 | â | â | â | Yes / Yes | â | âď¸ 4.88 (43) | Profile | |
$144,634 | $614 | 54% | 4 | 6 | 10 | 3 | 6 | $504 | â | â | â | Yes / Yes | â | âď¸ 4.5 (24) | Profile | |
$139,736 | $652 | 44% | 4 | 6 | 10 | 3 | 2 | $544 | â | â | â | Yes / Yes | â | âď¸ 4.65 (130) | Profile | |
$136,181 | $526 | 55% | 4 | 7 | 12 | 3 | 2 | $622 | â | â | â | Yes / Yes | â | âď¸ 4.82 (83) | Profile | |
$131,682 | $559 | 51% | 4 | 8 | 10 | 3 | 3 | $480 | â | â | â | Yes / Yes | â | âď¸ 4.79 (28) | Profile |
Seasonality
Break-even
$8,291/mo
Avg profit / month
-$1,750/mo
Best profit month
Jul $5,769
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.56%
Cap Rate
5.32%