4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$50k
$95k
$140k
$141,168 | $111,032 | $873 | 44.3% | 4 | 10 | 31 | 6 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (53) | Profile | |
$99,842 | $52,907 | $452 | 60.6% | 4 | 10 | 15 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (37) | Profile | |
$98,695 | $55,779 | $345 | 78.3% | 4 | 10 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$92,479 | $78,535 | $794 | 31.9% | 4 | 10 | 44 | 10 | 3 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (129) | Profile | |
$90,919 | $77,825 | $844 | 29.5% | 4 | 10 | 29 | 1 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — |
Seasonality
Break-even
$4,264/mo
Avg profit / month
$919/mo
Best profit month
Jul $5,537
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.61%
Cap Rate
9.99%