5297 SW 96th St Augusta, Kansas
3 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
$38,356
Annual Revenue
Median of 5 comps selected by Cengizhan, creator of this analysis.
- Avg Daily Rate
- $214
- Occupancy
- 49%
$15k
$35k
$55k
$80k
$76,971 | $50,030 | $459 | 46% | 3 | 14 | 75 | 7 | 2 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (39) | Profile | |
$39,722 | $28,744 | $196 | 55.4% | 3 | 5 | 22 | 4 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$38,356 | $23,487 | $224 | 46.9% | 2 | 5 | 62 | 4 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (46) | Profile | |
$25,113 | $18,078 | $144 | 47.7% | 2 | 6 | 27 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (15) | — | |
$23,168 | $16,274 | $128 | 49.4% | 2 | 6 | 26 | 4 | 1 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile |
Seasonality
Break-even
$4,071/mo
Avg profit / month
-$1,647/mo
Best profit month
Jun -$753
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.66%
Cap Rate
2.04%