3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 19 comps selected by Adam, creator of this analysis.
$5k
$35k
$65k
$95k
$94,677 | $53,534 | $775 | 33.5% | 3 | 8 | 39 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (40) | Profile | |
$93,377 | $33,237 | $666 | 38.4% | 3 | 8 | 113 | 5 | 3 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.85 (46) | Profile | |
$89,721 | $7,772 | $487 | 50.5% | 3 | 8 | 68 | 6 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (60) | Profile | |
$86,341 | $31,723 | $766 | 30.9% | 3 | 6 | 73 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (2) | — | |
$79,140 | $29,569 | $658 | 33% | 3 | 5 | 96 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (27) | Profile |
Seasonality
Break-even
$4,694/mo
Avg profit / month
$405/mo
Best profit month
Aug $7,674
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.39%
Cap Rate
7.9%