7 bed • 5 bath • 16 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$40k
$150k
$265k
$385k
$383,104 | $253,992 | $1,403 | 74.8% | 7 | 16 | 69 | 11 | 4 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (116) | Profile | |
$262,362 | $192,990 | $2,257 | 31.8% | 8 | 16 | 69 | 8 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$217,038 | $147,772 | $1,071 | 55.5% | 6 | 16 | 85 | 6 | 6 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$213,167 | $144,593 | $1,054 | 55.4% | 6 | 16 | 85 | 12 | 6 | $500 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (38) | Profile | |
$212,215 | $159,373 | $1,450 | 40.1% | 6 | 16 | 61 | 9 | 5 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (33) | Profile |
Seasonality
Break-even
$12,083/mo
Avg profit / month
-$180/mo
Best profit month
Jul $5,432
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.6%
Cap Rate
6.59%