3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$30k
$55k
$85k
$82,992 | $41,558 | $295 | 77.1% | 3 | 7 | 10 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (18) | — | |
$80,271 | $43,850 | $270 | 81.4% | 3 | 8 | 36 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$71,659 | $49,938 | $430 | 45.7% | 3 | 10 | 16 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (24) | Profile | |
$66,194 | $50,847 | $489 | 37.1% | 3 | 10 | 35 | 8 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (18) | Profile | |
$63,774 | $35,164 | $228 | 76.8% | 3 | 7 | 10 | 5 | 2 | $105 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (109) | Profile |
Seasonality
Break-even
$3,750/mo
Avg profit / month
-$514/mo
Best profit month
Aug $2,149
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.93%
Cap Rate
4.87%