3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$45k
$85k
$125k
$126,496 | $92,740 | $590 | 58.8% | 3 | 10 | 52 | 5 | 3 | $235 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (262) | Profile | |
$103,019 | $77,318 | $507 | 55.7% | 3 | 8 | 53 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (173) | Profile | |
$101,535 | $78,520 | $486 | 57.2% | 3 | 8 | 45 | 7 | 4 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | Profile | |
$94,650 | $69,916 | $540 | 48% | 3 | 8 | 30 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$91,395 | $71,643 | $466 | 53.8% | 3 | 6 | 27 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (174) | Profile |
Seasonality
Break-even
$4,126/mo
Avg profit / month
$471/mo
Best profit month
Aug $4,254
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.44%
Cap Rate
8.41%