5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 19 comps selected by Adam, creator of this analysis.
$5k
$70k
$135k
$200k
$200,517 | $108,715 | $1,031 | 53.3% | 5 | 8 | 10 | 5 | 2 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$150,219 | $122,861 | $1,616 | 25.5% | 5 | 16 | 104 | 16 | 4 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (35) | Profile | |
$122,344 | $103,719 | $863 | 38.8% | 5 | 12 | 39 | 9 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (221) | Profile | |
$73,696 | $47,134 | $616 | 32.8% | 5 | 12 | 97 | 8 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (57) | Profile | |
$69,936 | $51,252 | $632 | 30.3% | 5 | 12 | 99 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — |
Seasonality
Break-even
$4,517/mo
Avg profit / month
-$410/mo
Best profit month
Jul $3,499
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.09%
Cap Rate
5.59%