3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$5k
$40k
$75k
$110k
$111,339 | $76,829 | $561 | 54.4% | 4 | 10 | 56 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$108,651 | $72,847 | $567 | 52.5% | 4 | 10 | 55 | 7 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (70) | Profile | |
$87,277 | $62,391 | $559 | 42.8% | 4 | 12 | 53 | 8 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$81,796 | $40,416 | $424 | 52.9% | 2 | 2 | 2 | 5 | 2 | $150 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.33 (3) | Profile | |
$81,578 | $62,812 | $536 | 41.7% | 4 | 12 | 58 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (65) | — |
Seasonality
Break-even
$3,674/mo
Avg profit / month
$292/mo
Best profit month
Dec $1,928
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.66%
Cap Rate
7.97%