4 bed ⢠3.5 bath ⢠10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$70k
$115k
$170k
$166,952 | $715 | 50% | 4 | 12 | 12 | 3.5 | 3 | $859 | ā | ā | ā | Yes / Yes | ā | āļø 5 (17) | Profile | |
$157,470 | $556 | 61% | 4 | 7 | 10 | 3 | 3 | $350 | ā | ā | ā | Yes / Yes | ā | āļø 5 (94) | Profile | |
$141,385 | $635 | 54% | 4 | 7 | 10 | 3.5 | 3 | $400 | ā | ā | ā | Yes / Yes | ā | āļø 5 (34) | Profile | |
$137,003 | $580 | 51% | 4 | 6 | 10 | 3.5 | 2 | $516 | ā | ā | ā | Yes / Yes | ā | āļø 4.92 (89) | Profile | |
$121,460 | $545 | 47% | 4 | 4 | 8 | 4.5 | 2 | $622 | ā | ā | ā | Yes / Yes | ā | āļø 4.74 (47) | Profile |
Seasonality
Break-even
$9,428/mo
Avg profit / month
-$2,326/mo
Best profit month
Jul $6,034
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.85%
Cap Rate
5.04%