3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$40k
$75k
$110k
$109,957 | $86,653 | $639 | 47.1% | 3 | 13 | 39 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$103,668 | $45,234 | $350 | 81.2% | 3 | 6 | 35 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$102,403 | $80,687 | $592 | 47.4% | 3 | 13 | 39 | 7 | 3 | $360 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (158) | Profile | |
$98,461 | $59,937 | $554 | 48.7% | 3 | 10 | 76 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (86) | Profile | |
$80,065 | $53,377 | $336 | 65.4% | 3 | 6 | 46 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (177) | Profile |
Seasonality
Break-even
$3,900/mo
Avg profit / month
$311/mo
Best profit month
Aug $4,664
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.48%
Cap Rate
7.93%