5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$190k
$360k
$550k
$546,653 | $2,047 | 64% | 5 | 13 | 16 | 3.5 | 2 | $634 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (40) | Profile | |
$186,757 | $800 | 73% | 7 | 11 | 16 | 3 | 1 | $287 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (71) | Profile | |
$178,872 | $1,108 | 33% | 6 | 16 | 16 | 4.5 | 2 | $718 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (32) | Profile | |
$164,438 | $1,064 | 33% | 7 | 13 | 16 | 4 | 2 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (26) | Profile | |
$161,849 | $1,172 | 28% | 5 | 8 | 16 | 3.5 | 2 | $478 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile |
Seasonality
Break-even
$6,498/mo
Avg profit / month
$995/mo
Best profit month
Jul $5,715
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.62%
Cap Rate
8.27%