13 bed • 5 bath • 26 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$25k
$160k
$300k
$445k
$444,770 | $1,753 | 59% | 12 | 22 | 16 | 7 | 2 | $631 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$307,283 | $1,425 | 49% | 5 | 14 | 16 | 3.5 | 2 | $550 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (273) | Profile | |
$273,968 | $1,094 | 56% | 7 | 15 | 16 | 5.5 | 2 | $440 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (62) | Profile | |
$235,538 | $1,183 | 44% | 6 | 13 | 16 | 5 | 2 | $471 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (150) | Profile | |
$204,796 | $789 | 58% | 7 | 11 | 14 | 4 | 3 | $804 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (40) | Profile |
Seasonality
Break-even
$13,648/mo
Avg profit / month
$4,893/mo
Best profit month
Jul $19,240
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.02%
Cap Rate
10.79%