3 bed ⢠2 bath ⢠6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$35k
$65k
$90k
$91,007 | $275 | 60% | 3 | 3 | 6 | 1.5 | 2 | $355 | ā | ā | ā | Yes / Yes | ā | āļø 4.97 (30) | Profile | |
$84,713 | $447 | 43% | 3 | 6 | 8 | 2 | 2 | $226 | ā | ā | ā | Yes / Yes | ā | āļø 4.96 (141) | Profile | |
$67,243 | $504 | 29% | 3 | 6 | 8 | 2 | 2 | $426 | ā | ā | ā | Yes / Yes | ā | āļø 4.92 (93) | Profile | |
$66,256 | $209 | 67% | 3 | 4 | 6 | 2 | 2 | $200 | ā | ā | ā | No / No | ā | āļø 4.92 (132) | Profile | |
$64,770 | $212 | 67% | 3 | 3 | 6 | 2 | 2 | $150 | ā | ā | ā | Yes / Yes | ā | āļø 4.98 (607) | Profile |
Seasonality
Break-even
$3,519/mo
Avg profit / month
$729/mo
Best profit month
Jul $2,862
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.34%
Cap Rate
9.43%