5 bed • 1.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 20 comps selected by Adam, creator of this analysis.
$10k
$135k
$260k
$390k
$390,812 | $201,520 | $1,991 | 53.8% | 6 | 14 | 23 | 10 | 4 | $500 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (70) | Profile | |
$252,059 | $125,241 | $1,750 | 39.5% | 5 | 16 | 58 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (4) | — | |
$146,453 | $122,336 | $1,026 | 39.1% | 4 | 16 | 20 | 11 | 2 | $399 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (143) | Profile | |
$137,141 | $110,119 | $723 | 51.9% | 4 | 10 | 22 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (91) | Profile | |
$134,245 | $92,057 | $1,273 | 28.9% | 6 | 16 | 23 | 6 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — |
Seasonality
Break-even
$5,546/mo
Avg profit / month
$6,097/mo
Best profit month
Jul $16,471
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
95.87%
Cap Rate
31.38%