4 bed ⢠2 bath ⢠8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$80k
$145k
$215k
$213,253 | $640 | 74% | 4 | 7 | 12 | 2.5 | 2 | $445 | ā | ā | ā | Yes / Yes | ā | āļø 4.97 (114) | Profile | |
$173,022 | $512 | 64% | 4 | 5 | 10 | 3 | 2 | $640 | ā | ā | ā | Yes / Yes | ā | āļø 4.92 (37) | Profile | |
$129,782 | $413 | 72% | 4 | 9 | 12 | 3 | 1 | $221 | ā | ā | ā | Yes / Yes | ā | āļø 4.88 (132) | Profile | |
$129,406 | $474 | 64% | 4 | 7 | 10 | 2.5 | 2 | $239 | ā | ā | ā | Yes / Yes | ā | āļø 5 (40) | Profile | |
$118,037 | $509 | 49% | 4 | 8 | 12 | 2 | 2 | $360 | ā | ā | ā | Yes / Yes | ā | āļø 5 (43) | Profile |
Seasonality
Break-even
$2,586/mo
Avg profit / month
$2,705/mo
Best profit month
Jul $6,076
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
82.76%
Cap Rate
30.81%