3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 20 comps selected by Adam, creator of this analysis.
$10k
$70k
$125k
$190k
$187,050 | $102,492 | $621 | 82.5% | 3 | 10 | 43 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (29) | — | |
$116,709 | $38,885 | $414 | 77.2% | 3 | 10 | 32 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$94,071 | $47,066 | $321 | 80.3% | 3 | 8 | 35 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (207) | Profile | |
$89,148 | $59,799 | $502 | 48.7% | 3 | 6 | 35 | 4 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (173) | Profile | |
$85,725 | $32,531 | $654 | 35.9% | 3 | 7 | 78 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile |
Seasonality
Break-even
$4,755/mo
Avg profit / month
$343/mo
Best profit month
Feb $3,443
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.53%
Cap Rate
7.7%