5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$70k
$135k
$200k
$200,325 | $138,863 | $829 | 66.2% | 5 | 14 | 44 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (102) | Profile | |
$141,817 | $115,528 | $919 | 42.3% | 5 | 12 | 52 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (76) | Profile | |
$140,478 | $116,413 | $1,267 | 30.4% | 5 | 12 | 73 | 9 | 3 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (133) | Profile | |
$137,608 | $115,625 | $1,498 | 25.2% | 5 | 16 | 44 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$131,584 | $96,065 | $1,212 | 29.7% | 5 | 14 | 84 | 10 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (118) | Profile |
Seasonality
Break-even
$4,732/mo
Avg profit / month
$2,467/mo
Best profit month
Jul $8,881
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.57%
Cap Rate
15.5%