4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$70k
$140k
$210k
$209,948 | $108,485 | $873 | 65.9% | 4 | 8 | 28 | 6 | 3 | $285 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (63) | Profile | |
$130,727 | $64,338 | $435 | 82.3% | 4 | 12 | 24 | 7 | 2 | $220 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$111,507 | $85,817 | $850 | 35.9% | 4 | 12 | 57 | 5 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (43) | Profile | |
$108,235 | $57,078 | $458 | 64.7% | 4 | 9 | 4 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (0) | — | |
$82,201 | $64,784 | $633 | 35.6% | 4 | 8 | 41 | 6 | 2 | $235 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (111) | Profile |
Seasonality
Break-even
$5,170/mo
Avg profit / month
$42/mo
Best profit month
Aug $4,352
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.89%
Cap Rate
6.84%