4 bed ⢠3 bath ⢠10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$145k
$265k
$395k
$394,298 | $1,194 | 78% | 4 | 6 | 10 | 3 | 3 | $550 | ā | ā | ā | Yes / Yes | ā | āļø 4.93 (58) | Profile | |
$340,330 | $1,273 | 64% | 4 | 6 | 10 | 3 | 2 | $1,005 | ā | ā | ā | Yes / Yes | ā | āļø 4.9 (104) | Profile | |
$323,950 | $1,318 | 53% | 4 | 7 | 10 | 3 | 3 | $1,350 | ā | ā | ā | Yes / Yes | ā | āļø 5 (46) | Profile | |
$323,911 | $1,114 | 70% | 4 | 6 | 10 | 3 | 3 | $458 | ā | ā | ā | Yes / Yes | ā | āļø 4.99 (112) | Profile | |
$279,279 | $899 | 76% | 4 | 6 | 10 | 3 | 3 | $293 | ā | ā | ā | Yes / Yes | ā | āļø 5 (29) | Profile |
Seasonality
Break-even
$9,985/mo
Avg profit / month
$6,982/mo
Best profit month
Mar $18,114
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
34.68%
Cap Rate
15.13%