3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$35k
$70k
$105k
$104,928 | $79,473 | $740 | 38.9% | 3 | 10 | 27 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (197) | Profile | |
$83,174 | $40,965 | $545 | 41.8% | 3 | 8 | 25 | 7 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (42) | Profile | |
$77,444 | $27,769 | $527 | 40.2% | 3 | 8 | 29 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$73,724 | $43,445 | $444 | 45.4% | 3 | 6 | 81 | 4 | 2 | $140 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (115) | Profile | |
$63,462 | $17,956 | $540 | 32.2% | 3 | 10 | 41 | 6 | 3 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (28) | Profile |
Seasonality
Break-even
$3,870/mo
Avg profit / month
-$28/mo
Best profit month
Aug $2,093
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.26%
Cap Rate
6.64%