5 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$10k
$80k
$150k
$230k
$226,793 | $147,982 | $1,127 | 55.1% | 5 | 12 | 89 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — | |
$220,783 | $141,666 | $1,116 | 54.2% | 5 | 12 | 89 | 8 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (160) | Profile | |
$196,048 | $127,632 | $2,660 | 20.2% | 5 | 16 | 35 | 0 | 4 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (23) | — | |
$179,272 | $135,647 | $1,226 | 40.1% | 5 | 14 | 17 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (71) | Profile | |
$176,124 | $137,648 | $1,515 | 31.9% | 5 | 12 | 38 | 10 | 4 | $399 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (175) | Profile |
Seasonality
Break-even
$5,298/mo
Avg profit / month
$2,586/mo
Best profit month
Jul $9,611
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
31.68%
Cap Rate
14.31%