4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$85k
$165k
$245k
$245,614 | $148,031 | $834 | 80.7% | 4 | 14 | 39 | 11 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (61) | Profile | |
$185,383 | $118,807 | $621 | 81.7% | 4 | 12 | 33 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (66) | Profile | |
$146,984 | $92,528 | $559 | 72% | 4 | 12 | 15 | 9 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (57) | Profile | |
$143,214 | $116,257 | $937 | 41.9% | 4 | 12 | 45 | 6 | 3 | $370 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (50) | Profile | |
$141,014 | $72,049 | $533 | 72.5% | 4 | 12 | 12 | 7 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — |
Seasonality
Break-even
$6,193/mo
Avg profit / month
-$1,412/mo
Best profit month
Jul $2,218
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.87%
Cap Rate
4.32%