5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$20k
$80k
$135k
$195k
$194,758 | $136,267 | $1,264 | 42.2% | 4 | 16 | 111 | 11 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (157) | Profile | |
$178,245 | $147,085 | $1,245 | 39.2% | 4 | 12 | 18 | 8 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (71) | Profile | |
$171,870 | $88,461 | $936 | 50.3% | 4 | 12 | 32 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$170,574 | $125,085 | $788 | 59.3% | 4 | 12 | 39 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (64) | Profile | |
$162,969 | $133,343 | $1,332 | 33.5% | 6 | 14 | 42 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — |
Seasonality
Break-even
$4,954/mo
Avg profit / month
$273/mo
Best profit month
Jul $4,931
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.35%
Cap Rate
7.45%