3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$40k
$80k
$120k
$117,680 | $58,627 | $656 | 49.1% | 3 | 6 | 18 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (4) | Profile | |
$115,891 | $88,628 | $493 | 64.4% | 3 | 6 | 40 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (132) | Profile | |
$109,790 | $49,736 | $376 | 80% | 3 | 6 | 13 | 4 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (23) | Profile | |
$98,821 | $81,294 | $793 | 34.1% | 3 | 10 | 51 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (52) | Profile | |
$96,440 | $73,455 | $506 | 52.2% | 3 | 6 | 67 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (92) | Profile |
Seasonality
Break-even
$4,865/mo
Avg profit / month
$579/mo
Best profit month
Aug $4,986
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.22%
Cap Rate
8.34%