4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$15k
$55k
$95k
$140k
$140,888 | $111,032 | $873 | 44.2% | 4 | 10 | 31 | 6 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (53) | Profile | |
$140,290 | $79,566 | $577 | 66.6% | 4 | 12 | 23 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.58 (73) | Profile | |
$98,532 | $55,779 | $345 | 78.2% | 4 | 10 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$92,243 | $78,535 | $794 | 31.8% | 4 | 10 | 44 | 10 | 3 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (129) | Profile | |
$90,672 | $77,825 | $844 | 29.4% | 4 | 10 | 29 | 1 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — |
Seasonality
Break-even
$4,282/mo
Avg profit / month
$980/mo
Best profit month
Jul $5,670
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.48%
Cap Rate
10.21%