3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$40k
$70k
$105k
$105,385 | $80,234 | $404 | 71.5% | 3 | 11 | 12 | 6 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (255) | Profile | |
$103,673 | $76,664 | $544 | 52.2% | 3 | 10 | 24 | 6 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (36) | Profile | |
$80,754 | $61,653 | $328 | 67.5% | 3 | 11 | 12 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (53) | — | |
$77,133 | $43,896 | $269 | 78.4% | 3 | 10 | 32 | 7 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (69) | Profile | |
$74,461 | $47,472 | $498 | 40.9% | 3 | 10 | 35 | 8 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.63 (240) | Profile |
Seasonality
Break-even
$2,556/mo
Avg profit / month
$1,435/mo
Best profit month
Aug $4,718
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
66.51%
Cap Rate
27%