4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Arshin, creator of this analysis.
$25k
$345k
$660k
$1k
$1,002,349 | $601,868 | $3,724 | 73.7% | 4 | 16 | 48 | 4 | 4 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | — | |
$982,885 | $639,265 | $5,056 | 53.3% | 4 | 9 | 40 | 4 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.82 (28) | Profile | |
$841,208 | $504,297 | $3,058 | 75.4% | 4 | 16 | 49 | 4 | 4 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | — | |
$777,570 | $530,662 | $4,026 | 52.9% | 4 | 10 | 41 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (43) | — | |
$630,244 | $413,878 | $3,382 | 51.1% | 4 | 16 | 17 | 4 | 4 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | — |
Seasonality
Break-even
$28,537/mo
Avg profit / month
-$4,558/mo
Best profit month
Mar $11,692
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.22%
Cap Rate
5.57%