3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$15k
$85k
$150k
$225k
$224,347 | $111,025 | $983 | 62.5% | 3 | 6 | 6 | 4 | 2 | $200 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 5 (18) | Profile | |
$103,680 | $26,342 | $550 | 51.6% | 3 | 6 | 56 | 4 | 1 | $105 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (48) | Profile | |
$81,789 | $43,912 | $803 | 27.9% | 3 | 8 | 13 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | — | |
$74,166 | $58,492 | $453 | 44.8% | 3 | 6 | 38 | 3 | 2 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (298) | Profile | |
$71,761 | $29,587 | $380 | 51.8% | 3 | 8 | 60 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile |
Seasonality
Break-even
$4,089/mo
Avg profit / month
$1,666/mo
Best profit month
Aug $11,996
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.88%
Cap Rate
13.78%