5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$10k
$55k
$100k
$150k
$150,440 | $112,321 | $639 | 64.5% | 5 | 12 | 38 | 8 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (163) | Profile | |
$150,325 | $122,861 | $1,616 | 25.5% | 5 | 16 | 104 | 16 | 4 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (35) | Profile | |
$127,860 | $45,283 | $1,070 | 32.8% | 5 | 16 | 80 | 11 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$122,403 | $103,719 | $863 | 38.9% | 5 | 12 | 39 | 9 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (221) | Profile | |
$118,980 | $87,407 | $507 | 64.3% | 5 | 12 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (43) | — |
Seasonality
Break-even
$4,616/mo
Avg profit / month
-$587/mo
Best profit month
Jul $3,247
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.82%
Cap Rate
5.17%