4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$10k
$55k
$100k
$145k
$144,843 | $67,206 | $925 | 42.9% | 4 | 12 | 33 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$137,086 | $106,139 | $883 | 42.5% | 4 | 12 | 59 | 8 | 2 | $340 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (142) | Profile | |
$131,657 | $58,910 | $1,013 | 35.6% | 4 | 12 | 74 | 5 | 2 | $382 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$127,822 | $65,824 | $1,018 | 34.4% | 4 | 12 | 84 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (3) | — | |
$127,024 | $62,664 | $1,750 | 19.9% | 4 | 8 | 86 | 4 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$5,821/mo
Avg profit / month
$2,379/mo
Best profit month
Jul $16,078
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.57%
Cap Rate
12.57%