4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$65k
$120k
$180k
$181,082 | $108,880 | $775 | 64% | 3 | 8 | 51 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$133,802 | $83,337 | $820 | 44.7% | 4 | 13 | 47 | 9 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (145) | Profile | |
$121,899 | $86,438 | $769 | 43.5% | 4 | 13 | 46 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (221) | — | |
$99,948 | $77,519 | $654 | 41.8% | 4 | 13 | 33 | 8 | 3 | $235 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (184) | Profile | |
$96,628 | $73,500 | $637 | 41.5% | 4 | 13 | 33 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (171) | — |
Seasonality
Break-even
$5,185/mo
Avg profit / month
$2,301/mo
Best profit month
Aug $10,726
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.06%
Cap Rate
13.53%