3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$75k
$135k
$200k
$200,591 | $99,130 | $809 | 67.9% | 3 | 8 | 19 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — | |
$181,887 | $89,697 | $725 | 68.7% | 3 | 8 | 16 | 5 | 3 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$166,394 | $92,518 | $592 | 77% | 3 | 8 | 8 | 1 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — | |
$111,489 | $86,566 | $513 | 59.5% | 3 | 10 | 18 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (103) | Profile | |
$93,209 | $72,213 | $591 | 43.2% | 3 | 10 | 55 | 7 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (197) | Profile |
Seasonality
Break-even
$3,135/mo
Avg profit / month
$1,789/mo
Best profit month
Aug $5,839
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
54.32%
Cap Rate
21.15%