3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$45k
$85k
$130k
$127,735 | $66,712 | $574 | 61% | 3 | 9 | 21 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (2) | — | |
$83,571 | $37,460 | $1,605 | 14.3% | 3 | 11 | 52 | 5 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$79,199 | $52,587 | $673 | 32.2% | 3 | 10 | 59 | 6 | 2 | $255 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (102) | Profile | |
$69,700 | $30,012 | $690 | 27.7% | 3 | 8 | 38 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (9) | Profile | |
$61,223 | $42,040 | $375 | 44.7% | 3 | 6 | 48 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (78) | Profile |
Seasonality
Break-even
$4,737/mo
Avg profit / month
-$1,366/mo
Best profit month
Feb $3,309
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.3%
Cap Rate
3.46%