3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 12 comps selected by Adam, creator of this analysis.
$20k
$40k
$65k
$90k
$90,396 | $44,877 | $391 | 63.3% | 4 | 8 | 31 | 5 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (61) | Profile | |
$63,539 | $46,316 | $453 | 38.4% | 4 | 8 | 50 | 4 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (75) | Profile | |
$62,243 | $42,312 | $357 | 47.8% | 3 | 6 | 48 | 3 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (139) | Profile | |
$58,542 | $42,962 | $523 | 30.7% | 3 | 12 | 60 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (19) | — | |
$51,821 | $23,102 | $340 | 41.8% | 4 | 8 | 40 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (41) | Profile |
Seasonality
Break-even
$3,782/mo
Avg profit / month
-$315/mo
Best profit month
Jul $2,176
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.04%
Cap Rate
5.58%