4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 14 comps selected by Adam, creator of this analysis.
$10k
$40k
$65k
$95k
$95,586 | $29,960 | $539 | 48.6% | 3 | 9 | 51 | 3 | 1 | $100 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.97 (35) | Profile | |
$93,229 | $42,083 | $520 | 49.1% | 4 | 7 | 21 | 5 | 2 | $299 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.33 (24) | Profile | |
$77,822 | $43,660 | $503 | 42.4% | 4 | 8 | 60 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.1 (16) | — | |
$68,165 | $38,749 | $1,039 | 18% | 5 | 16 | 58 | 11 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.74 (35) | Profile | |
$65,974 | $22,496 | $695 | 26% | 5 | 16 | 34 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (6) | Profile |
Seasonality
Break-even
$3,889/mo
Avg profit / month
$871/mo
Best profit month
Jul $5,402
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.78%
Cap Rate
10.35%