4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$45k
$85k
$130k
$128,801 | $67,695 | $781 | 45.2% | 4 | 10 | 37 | 6 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$117,319 | $92,175 | $707 | 45.5% | 4 | 12 | 49 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$110,822 | $54,906 | $665 | 45.7% | 4 | 10 | 41 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — | |
$99,138 | $82,798 | $821 | 33.1% | 4 | 12 | 43 | 9 | 2 | $349 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (183) | Profile | |
$93,939 | $74,661 | $966 | 26.6% | 4 | 9 | 31 | 6 | 2 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile |
Seasonality
Break-even
$4,809/mo
Avg profit / month
$2,911/mo
Best profit month
Jul $9,789
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
43.59%
Cap Rate
17.33%