3 bed • 2 bath • 6 guests
Purchase Price
Median of 15 comps selected by Sofia, creator of this analysis.
$5k
$20k
$35k
$50k
$49,889 | $25,223 | $243 | 56.3% | 4 | 8 | 28 | 5 | 3 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (51) | Profile | |
$47,846 | $18,976 | $308 | 42.5% | 2 | 2 | 40 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (0) | — | |
$37,479 | $3,154 | $159 | 64.5% | 3 | 6 | 2 | 3 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (43) | Profile | |
$36,608 | $25,787 | $202 | 49.6% | 3 | 6 | 10 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (55) | Profile | |
$34,820 | $17,703 | $191 | 50% | 3 | 6 | 16 | 3 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (49) | Profile |
Seasonality
Break-even
$2,791/mo
Avg profit / month
-$192/mo
Best profit month
Oct $991
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.68%
Cap Rate
5.49%