3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$10k
$40k
$75k
$110k
$109,671 | $86,653 | $639 | 47% | 3 | 13 | 39 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$102,138 | $80,687 | $592 | 47.3% | 3 | 13 | 39 | 7 | 3 | $360 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (158) | Profile | |
$79,886 | $53,377 | $336 | 65.2% | 3 | 6 | 46 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (177) | Profile | |
$79,439 | $51,645 | $388 | 56.2% | 3 | 7 | 76 | 5 | 2 | $269 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (196) | Profile | |
$69,907 | $46,898 | $352 | 54.4% | 3 | 7 | 77 | 1 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (55) | — |
Seasonality
Break-even
$4,600/mo
Avg profit / month
-$282/mo
Best profit month
Aug $4,182
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.68%
Cap Rate
5.96%