6 bed • 6 bath • 14 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$30k
$105k
$175k
$250k
$248,446 | $56,844 | $1,294 | 52.6% | 6 | 16 | 55 | 12 | 6 | $455 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.25 (8) | Profile | |
$242,659 | $107,298 | $1,265 | 52.6% | 6 | 18 | 79 | 8 | 6 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.2 (10) | — | |
$225,812 | $117,269 | $1,166 | 53.1% | 6 | 16 | 54 | 12 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.63 (43) | Profile | |
$215,537 | $149,123 | $1,326 | 44.5% | 6 | 16 | 76 | 12 | 5 | $375 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (86) | Profile | |
$199,804 | $136,912 | $1,220 | 44.9% | 6 | 17 | 69 | 7 | 6 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — |
Seasonality
Break-even
$8,409/mo
Avg profit / month
$2,191/mo
Best profit month
Jul $15,879
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.26%
Cap Rate
9.83%