3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$55k
$100k
$150k
$149,776 | $95,916 | $1,565 | 26.2% | 3 | 6 | 37 | 4 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$99,634 | $50,073 | $460 | 59.3% | 3 | 8 | 34 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (57) | Profile | |
$81,837 | $28,105 | $567 | 39.6% | 3 | 8 | 53 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (3) | Profile | |
$81,094 | $60,494 | $325 | 68.4% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (49) | Profile | |
$80,628 | $50,102 | $1,529 | 14.4% | 3 | 12 | 101 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile |
Seasonality
Break-even
$3,887/mo
Avg profit / month
$650/mo
Best profit month
Aug $6,259
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.21%
Cap Rate
9.35%