3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$10k
$60k
$110k
$165k
$161,830 | $82,894 | $668 | 66.4% | 3 | 12 | 12 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$139,582 | $69,681 | $477 | 80.2% | 3 | 10 | 17 | 8 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (94) | Profile | |
$118,201 | $65,540 | $434 | 74.5% | 3 | 10 | 11 | 3 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$112,402 | $63,677 | $387 | 79.6% | 3 | 10 | 12 | 6 | 2 | $260 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (128) | Profile | |
$106,396 | $72,833 | $505 | 57.7% | 3 | 10 | 36 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (87) | Profile |
Seasonality
Break-even
$4,167/mo
Avg profit / month
$1,538/mo
Best profit month
Aug $6,231
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.45%
Cap Rate
12.89%