4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$65k
$130k
$195k
$193,970 | $148,281 | $1,152 | 46.1% | 4 | 10 | 36 | 5 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (72) | Profile | |
$104,473 | $81,299 | $923 | 31% | 4 | 16 | 70 | 7 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile | |
$85,501 | $47,561 | $976 | 24% | 4 | 14 | 32 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (18) | — | |
$78,676 | $51,126 | $402 | 53.6% | 5 | 10 | 54 | 5 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile | |
$77,846 | $60,671 | $687 | 31.1% | 4 | 16 | 70 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (4) | — |
Seasonality
Break-even
$4,530/mo
Avg profit / month
$2,242/mo
Best profit month
Aug $7,842
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
34.73%
Cap Rate
15.15%