3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$45k
$85k
$125k
$123,538 | $53,213 | $495 | 68.4% | 3 | 8 | 64 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (44) | Profile | |
$116,034 | $72,655 | $396 | 80.2% | 3 | 8 | 33 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$90,998 | $20,437 | $537 | 46.4% | 3 | 7 | 91 | 4 | 2 | $190 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (59) | Profile | |
$77,542 | $59,881 | $446 | 47.7% | 3 | 8 | 35 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (59) | Profile | |
$65,751 | $10,816 | $599 | 30.1% | 3 | 7 | 92 | 4 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile |
Seasonality
Break-even
$4,277/mo
Avg profit / month
-$494/mo
Best profit month
Aug $2,255
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.54%
Cap Rate
5.26%