3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$35k
$60k
$90k
$90,581 | $45,692 | $326 | 76.1% | 3 | 9 | 3 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$86,076 | $51,410 | $576 | 40.9% | 3 | 8 | 69 | 6 | 2 | $195 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (137) | Profile | |
$80,090 | $66,136 | $480 | 45.7% | 3 | 8 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$78,235 | $64,244 | $463 | 46.3% | 3 | 8 | 32 | 4 | 2 | $235 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (126) | Profile | |
$65,322 | $43,791 | $525 | 34.1% | 3 | 8 | 34 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (92) | Profile |
Seasonality
Break-even
$2,763/mo
Avg profit / month
$557/mo
Best profit month
Aug $3,287
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.31%
Cap Rate
11.2%