4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$95k
$175k
$265k
$265,349 | $70,263 | $1,344 | 54.1% | 4 | 13 | 73 | 9 | 2 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (11) | Profile | |
$159,992 | $51,003 | $671 | 65.3% | 4 | 8 | 55 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (22) | Profile | |
$148,269 | $67,206 | $925 | 43.9% | 4 | 12 | 33 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$139,436 | $106,139 | $883 | 43.3% | 4 | 12 | 59 | 8 | 2 | $340 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (142) | Profile | |
$135,457 | $58,910 | $1,013 | 36.6% | 4 | 12 | 74 | 5 | 2 | $382 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$6,170/mo
Avg profit / month
$5,688/mo
Best profit month
Jul $25,499
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
70.91%
Cap Rate
23.85%