3 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$15k
$40k
$65k
$95k
$94,465 | $61,636 | $421 | 61.5% | 4 | 12 | 45 | 7 | 3 | $254 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (14) | Profile | |
$83,555 | $38,992 | $693 | 33.1% | 3 | 8 | 37 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$65,877 | $37,910 | $627 | 28.8% | 4 | 12 | 25 | 0 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | — | |
$57,006 | $37,367 | $270 | 57.7% | 3 | 8 | 84 | 4 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (75) | Profile | |
$54,645 | $44,703 | $369 | 40.5% | 2 | 6 | 24 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (99) | Profile |
Seasonality
Break-even
$4,747/mo
Avg profit / month
-$1,356/mo
Best profit month
Dec $43
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.16%
Cap Rate
3.49%