3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 12 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$100k
$101,048 | $74,962 | $596 | 46.5% | 3 | 9 | 36 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$61,972 | $31,093 | $474 | 35.8% | 3 | 10 | 63 | 6 | 2 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$61,963 | $42,217 | $438 | 38.8% | 3 | 10 | 58 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (216) | Profile | |
$59,846 | $36,537 | $301 | 54.5% | 3 | 6 | 89 | 4 | 2 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$59,631 | $45,261 | $474 | 34.4% | 3 | 10 | 55 | 7 | 2 | $100 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (211) | Profile |
Seasonality
Break-even
$4,187/mo
Avg profit / month
$192/mo
Best profit month
Aug $5,605
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.26%
Cap Rate
7.38%