3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$45k
$85k
$125k
$125,594 | $92,740 | $590 | 58.3% | 3 | 10 | 52 | 5 | 3 | $235 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (262) | Profile | |
$102,276 | $77,318 | $507 | 55.3% | 3 | 8 | 53 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (173) | Profile | |
$87,255 | $57,798 | $495 | 48.3% | 3 | 8 | 38 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (35) | Profile | |
$84,162 | $51,939 | $509 | 45.3% | 3 | 8 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$69,066 | $46,981 | $454 | 41.7% | 3 | 10 | 16 | 8 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.87 (140) | Profile |
Seasonality
Break-even
$5,841/mo
Avg profit / month
-$1,980/mo
Best profit month
Aug $1,198
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.65%
Cap Rate
3.22%