3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$5k
$40k
$80k
$120k
$120,395 | $61,823 | $736 | 44.8% | 3 | 8 | 33 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.87 (60) | Profile | |
$91,622 | $30,781 | $503 | 49.9% | 3 | 9 | 31 | 4 | 2 | $225 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile | |
$60,946 | $42,973 | $298 | 56% | 3 | 10 | 49 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (71) | Profile | |
$57,450 | $30,845 | $311 | 50.7% | 3 | 8 | 33 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (44) | Profile | |
$57,360 | $27,989 | $387 | 40.6% | 3 | 10 | 69 | 6 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (116) | Profile |
Seasonality
Break-even
$3,616/mo
Avg profit / month
-$254/mo
Best profit month
Jul $6,557
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.37%
Cap Rate
5.73%