5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$100k
$190k
$290k
$286,508 | $113,429 | $1,377 | 57% | 6 | 15 | 15 | 11 | 5 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$186,681 | $149,255 | $1,326 | 38.6% | 4 | 14 | 47 | 10 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (98) | Profile | |
$139,919 | $85,367 | $1,048 | 36.6% | 6 | 15 | 94 | 11 | 4 | $460 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (236) | Profile | |
$133,205 | $97,113 | $700 | 52.2% | 4 | 10 | 79 | 6 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (181) | Profile | |
$121,575 | $92,461 | $800 | 41.6% | 5 | 16 | 91 | 11 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (60) | Profile |
Seasonality
Break-even
$5,542/mo
Avg profit / month
$4,338/mo
Best profit month
Jul $13,743
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
56.98%
Cap Rate
20.81%