3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$35k
$65k
$100k
$98,988 | $54,378 | $458 | 59.2% | 3 | 8 | 29 | 5 | 2 | $250 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (124) | Profile | |
$69,614 | $55,109 | $806 | 23.7% | 3 | 10 | 57 | 6 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (136) | Profile | |
$51,348 | $36,596 | $699 | 20.1% | 3 | 6 | 27 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$46,451 | $20,414 | $426 | 29.9% | 3 | 9 | 19 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (10) | Profile | |
$44,990 | $36,620 | $522 | 23.6% | 3 | 8 | 32 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — |
Seasonality
Break-even
$2,710/mo
Avg profit / month
-$455/mo
Best profit month
Feb $1,480
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.13%
Cap Rate
3.79%