3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$5k
$35k
$70k
$105k
$103,600 | $76,664 | $544 | 52.2% | 3 | 10 | 24 | 6 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (36) | Profile | |
$80,711 | $61,653 | $328 | 67.5% | 3 | 11 | 12 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (53) | — | |
$77,085 | $43,896 | $269 | 78.4% | 3 | 10 | 32 | 7 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (69) | Profile | |
$74,388 | $47,472 | $498 | 40.9% | 3 | 10 | 35 | 8 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.63 (240) | Profile | |
$67,784 | $38,009 | $229 | 81.1% | 3 | 7 | 14 | 4 | 2 | $181 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (95) | Profile |
Seasonality
Break-even
$4,198/mo
Avg profit / month
-$157/mo
Best profit month
Aug $3,167
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.45%
Cap Rate
6.24%