3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$45k
$85k
$125k
$123,960 | $62,316 | $431 | 78.8% | 3 | 8 | 18 | 5 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$107,661 | $80,777 | $584 | 50.5% | 3 | 4 | 44 | 5 | 2 | $195 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (230) | Profile | |
$100,082 | $52,886 | $381 | 71.9% | 3 | 10 | 30 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$79,729 | $66,622 | $634 | 34.4% | 3 | 10 | 51 | 6 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (96) | Profile | |
$72,741 | $39,107 | $252 | 79.1% | 3 | 8 | 16 | 6 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (102) | Profile |
Seasonality
Break-even
$5,264/mo
Avg profit / month
-$2,043/mo
Best profit month
Aug $455
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.96%
Cap Rate
2.65%