4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$5k
$85k
$170k
$255k
$253,141 | $164,715 | $1,034 | 67.1% | 4 | 14 | 41 | 9 | 3 | $299 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (24) | Profile | |
$197,386 | $106,504 | $906 | 59.7% | 4 | 8 | 24 | 4 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$183,457 | $90,155 | $867 | 58% | 4 | 6 | 6 | 3 | 3 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$182,939 | $85,787 | $849 | 59% | 4 | 16 | 23 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (59) | Profile | |
$153,786 | $72,031 | $714 | 59% | 4 | 8 | 2 | 3 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile |
Seasonality
Break-even
$8,520/mo
Avg profit / month
-$2,233/mo
Best profit month
Jul $730
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.73%
Cap Rate
4.19%