4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Bill, creator of this analysis.
$5k
$60k
$115k
$175k
$172,004 | $87,882 | $894 | 52.7% | 4 | 10 | 33 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (18) | Profile | |
$159,649 | $107,276 | $1,868 | 23.4% | 4 | 13 | 64 | 8 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$158,261 | $71,039 | $770 | 56.3% | 4 | 12 | 19 | 8 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (43) | Profile | |
$143,253 | $72,233 | $788 | 49.8% | 4 | 13 | 35 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (28) | — | |
$124,592 | $76,967 | $1,241 | 27.5% | 4 | 10 | 50 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — |
Seasonality
Break-even
$4,792/mo
Avg profit / month
$584/mo
Best profit month
Aug $7,610
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.57%
Cap Rate
8.39%