4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$15k
$70k
$125k
$185k
$183,993 | $143,929 | $954 | 52.9% | 4 | 12 | 44 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (68) | Profile | |
$163,744 | $116,951 | $764 | 58.7% | 4 | 12 | 83 | 4 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (50) | — | |
$150,663 | $101,351 | $695 | 59.4% | 4 | 12 | 80 | 9 | 4 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (154) | Profile | |
$125,557 | $77,184 | $570 | 60.3% | 4 | 16 | 58 | 10 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (90) | Profile | |
$118,325 | $92,535 | $725 | 44.7% | 4 | 16 | 82 | 9 | 3 | $270 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (30) | Profile |
Seasonality
Break-even
$3,784/mo
Avg profit / month
$2,276/mo
Best profit month
Jul $7,302
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
48.81%
Cap Rate
19.32%