3852 Carr Pl N Seattle, Washington
4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
$117,755
Annual Revenue
Median of 25 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $593
- Occupancy
- 54%
$15k
$85k
$155k
$230k
$227,596 | $149,316 | $784 | 79.5% | 4 | 8 | 35 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$206,074 | $137,740 | $1,751 | 32.2% | 4 | 13 | 41 | 9 | 3 | $475 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (120) | Profile | |
$186,929 | $105,159 | $752 | 68.1% | 4 | 8 | 19 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$184,936 | $135,232 | $869 | 58.3% | 4 | 12 | 50 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (75) | — | |
$181,693 | $128,312 | $893 | 55.8% | 4 | 12 | 33 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$7,819/mo
Avg profit / month
$1,433/mo
Best profit month
Jul $11,311
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.01%
Cap Rate
9.3%