3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$10k
$75k
$145k
$220k
$219,292 | $123,455 | $1,203 | 49.9% | 4 | 8 | 110 | 6 | 3 | $180 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (90) | Profile | |
$215,368 | $170,771 | $1,429 | 41.3% | 2 | 4 | 31 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.81 (43) | Profile | |
$186,968 | $114,527 | $1,078 | 47.5% | 4 | 8 | 135 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (70) | — | |
$134,565 | $66,219 | $533 | 69.1% | 3 | 6 | 16 | 3 | 2 | $275 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (40) | Profile | |
$116,230 | $84,194 | $766 | 41.6% | 2 | 4 | 43 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (3) | — |
Seasonality
Break-even
$4,180/mo
Avg profit / month
$384/mo
Best profit month
Jul $3,677
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.04%
Cap Rate
8.06%