3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$50k
$95k
$145k
$143,977 | $67,378 | $494 | 79.8% | 3 | 12 | 47 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (79) | Profile | |
$105,732 | $54,437 | $858 | 33.8% | 3 | 12 | 44 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$87,440 | $41,618 | $299 | 80% | 3 | 6 | 51 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (22) | — | |
$71,039 | $33,815 | $260 | 74.9% | 3 | 7 | 26 | 4 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (121) | Profile | |
$68,074 | $38,489 | $255 | 73.2% | 3 | 6 | 53 | 4 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.65 (55) | Profile |
Seasonality
Break-even
$4,874/mo
Avg profit / month
-$587/mo
Best profit month
Jul $5,021
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.58%
Cap Rate
5.29%