3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$35k
$60k
$85k
$86,174 | $51,410 | $576 | 41% | 3 | 8 | 69 | 6 | 2 | $195 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (137) | Profile | |
$80,153 | $66,136 | $480 | 45.8% | 3 | 8 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$78,296 | $64,244 | $463 | 46.3% | 3 | 8 | 32 | 4 | 2 | $235 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (126) | Profile | |
$71,423 | $49,938 | $430 | 45.5% | 3 | 10 | 16 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (24) | Profile | |
$65,401 | $43,791 | $525 | 34.1% | 3 | 8 | 34 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (92) | Profile |
Seasonality
Break-even
$3,268/mo
Avg profit / month
$309/mo
Best profit month
Aug $3,251
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.18%
Cap Rate
8.36%