3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$50k
$75k
$73,025 | $32,471 | $584 | 34.2% | 3 | 10 | 52 | 13 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$72,888 | $46,598 | $348 | 57.4% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$70,189 | $52,545 | $555 | 34.6% | 3 | 12 | 39 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (175) | Profile | |
$67,061 | $42,660 | $406 | 45.3% | 3 | 8 | 44 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (132) | Profile | |
$65,303 | $31,258 | $476 | 37.6% | 3 | 8 | 90 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — |
Seasonality
Break-even
$4,495/mo
Avg profit / month
-$505/mo
Best profit month
Aug $5,183
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.29%
Cap Rate
5.33%