4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$5k
$40k
$75k
$115k
$116,073 | $65,830 | $592 | 53.7% | 4 | 6 | 28 | 5 | 2 | $258 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$102,718 | $46,937 | $506 | 55.6% | 3 | 6 | 82 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$88,067 | $68,349 | $623 | 38.7% | 4 | 10 | 52 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$84,128 | $45,011 | $521 | 44.2% | 3 | 6 | 21 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$78,234 | $27,898 | $699 | 30.7% | 5 | 8 | 162 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$4,130/mo
Avg profit / month
$2,623/mo
Best profit month
Jul $8,669
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
49.92%
Cap Rate
19.35%