3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$35k
$70k
$105k
$101,550 | $78,520 | $486 | 57.3% | 3 | 8 | 45 | 7 | 4 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | Profile | |
$94,667 | $69,916 | $540 | 48% | 3 | 8 | 30 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$85,061 | $51,939 | $509 | 45.7% | 3 | 8 | 15 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$77,121 | $65,630 | $565 | 37.4% | 3 | 8 | 26 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (67) | Profile | |
$69,764 | $35,437 | $479 | 39.9% | 3 | 8 | 37 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile |
Seasonality
Break-even
$5,006/mo
Avg profit / month
-$1,113/mo
Best profit month
Aug $2,090
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.24%
Cap Rate
4.2%