7 bed • 6 bath • 16 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$145k
$255k
$375k
$375,108 | $1,472 | 64% | 6 | 20 | 16 | 7 | 4 | $750 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.58 (24) | Profile | |
$370,229 | $1,232 | 69% | 7 | 13 | 16 | 6.5 | 4 | $750 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (71) | Profile | |
$367,782 | $1,230 | 64% | 6 | 10 | 16 | 6.5 | 4 | $700 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (90) | Profile | |
$262,030 | $912 | 63% | 6 | 14 | 16 | 6.5 | 3 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (68) | Profile | |
$254,669 | $2,040 | 46% | 7 | 15 | 16 | 7.5 | 4 | $1,241 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$8,541/mo
Avg profit / month
$6,064/mo
Best profit month
Jul $23,602
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
34.93%
Cap Rate
15.5%