8 bed • 8 bath • 18 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$175k
$330k
$495k
$491,578 | $1,893 | 58% | 9 | 27 | 16 | 9.5 | 3 | $1,500 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (32) | Profile | |
$457,376 | $1,874 | 52% | 9 | 15 | 16 | 10 | 3 | $2,978 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$319,824 | $1,498 | 51% | 8 | 13 | 16 | 5 | 2 | $1,107 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (22) | Profile | |
$286,719 | $1,831 | 37% | 8 | 14 | 16 | 9 | 3 | $1,297 | ✅ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$284,446 | $1,625 | 46% | 6 | 11 | 16 | 6 | 4 | $2,426 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.72 (18) | Profile |
Seasonality
Break-even
$11,025/mo
Avg profit / month
$8,313/mo
Best profit month
Jul $30,723
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.08%
Cap Rate
15.69%