6 bed • 4.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 21 comps selected by Mark, creator of this analysis.
$25k
$120k
$210k
$305k
$305,320 | $181,238 | $1,030 | 81.2% | 6 | 16 | 49 | 8 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (54) | Profile | |
$283,368 | $148,309 | $1,031 | 75.3% | 6 | 16 | 22 | 11 | 4 | $400 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$202,458 | $124,502 | $692 | 80.2% | 6 | 16 | 18 | 9 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (64) | Profile | |
$198,418 | $104,122 | $786 | 69.2% | 6 | 16 | 15 | 10 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.69 (55) | Profile | |
$191,362 | $116,043 | $1,563 | 33.5% | 6 | 16 | 28 | 9 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (33) | Profile |
Seasonality
Break-even
$8,297/mo
Avg profit / month
-$544/mo
Best profit month
Jul $5,341
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.6%
Cap Rate
6.05%