4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$70k
$140k
$215k
$211,844 | $137,094 | $1,033 | 56.2% | 4 | 10 | 39 | 5 | 2 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (81) | Profile | |
$184,976 | $144,967 | $1,434 | 35.3% | 4 | 8 | 49 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$147,047 | $102,549 | $933 | 43.2% | 4 | 8 | 50 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (33) | — | |
$139,062 | $57,700 | $801 | 47.5% | 4 | 6 | 47 | 4 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (62) | Profile | |
$115,198 | $51,283 | $1,044 | 30.2% | 4 | 8 | 124 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile |
Seasonality
Break-even
$4,447/mo
Avg profit / month
$1,252/mo
Best profit month
Aug $5,428
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.82%
Cap Rate
11.03%