5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$50k
$90k
$140k
$138,719 | $116,413 | $1,267 | 30% | 5 | 12 | 73 | 9 | 3 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (133) | Profile | |
$135,477 | $110,387 | $874 | 42.5% | 5 | 12 | 33 | 9 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (129) | Profile | |
$123,057 | $88,774 | $811 | 41.6% | 5 | 16 | 55 | 10 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (119) | Profile | |
$119,954 | $98,380 | $873 | 37.6% | 5 | 16 | 31 | 8 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (72) | Profile | |
$97,553 | $42,339 | $531 | 50.4% | 5 | 10 | 23 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile |
Seasonality
Break-even
$5,548/mo
Avg profit / month
-$1,118/mo
Best profit month
Jul $2,829
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.85%
Cap Rate
4.5%