5 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$55k
$95k
$135k
$135,962 | $104,539 | $1,031 | 36.1% | 5 | 12 | 58 | 10 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$132,179 | $101,835 | $1,021 | 35.5% | 5 | 9 | 58 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$128,496 | $83,773 | $853 | 41.3% | 5 | 14 | 71 | 8 | 3 | $535 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (65) | Profile | |
$119,550 | $94,514 | $654 | 50.1% | 5 | 14 | 48 | 10 | 3 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (60) | Profile | |
$111,775 | $93,017 | $770 | 39.8% | 5 | 14 | 40 | 10 | 3 | $375 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.86 (50) | Profile |
Seasonality
Break-even
$6,968/mo
Avg profit / month
-$1,641/mo
Best profit month
Jul $2,403
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.89%
Cap Rate
4.32%