4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$50k
$95k
$140k
$140,927 | $79,566 | $577 | 66.9% | 4 | 12 | 23 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.58 (73) | Profile | |
$115,682 | $64,564 | $412 | 76.9% | 4 | 10 | 32 | 10 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (70) | Profile | |
$100,144 | $52,907 | $452 | 60.7% | 4 | 10 | 15 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (37) | Profile | |
$98,919 | $55,779 | $345 | 78.5% | 4 | 10 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$92,805 | $78,535 | $794 | 32% | 4 | 10 | 44 | 10 | 3 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (129) | Profile |
Seasonality
Break-even
$4,914/mo
Avg profit / month
$405/mo
Best profit month
Jul $5,144
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.95%
Cap Rate
7.82%