3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$40k
$70k
$105k
$101,853 | $61,263 | $516 | 54.1% | 3 | 8 | 12 | 1 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$94,660 | $69,916 | $540 | 48% | 3 | 8 | 30 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$69,756 | $35,437 | $479 | 39.9% | 3 | 8 | 37 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile | |
$65,936 | $32,895 | $357 | 50.6% | 3 | 7 | 7 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (2) | Profile | |
$60,294 | $50,739 | $437 | 37.8% | 3 | 8 | 16 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (104) | Profile |
Seasonality
Break-even
$3,918/mo
Avg profit / month
$10/mo
Best profit month
Aug $3,242
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.82%
Cap Rate
6.78%