4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$50k
$95k
$145k
$144,267 | $74,382 | $764 | 51.7% | 4 | 10 | 63 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (85) | Profile | |
$89,871 | $49,014 | $489 | 50.4% | 4 | 10 | 15 | 8 | 2 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile | |
$84,312 | $43,985 | $452 | 51.1% | 4 | 8 | 12 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$83,609 | $41,019 | $629 | 36.4% | 4 | 10 | 65 | 7 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (57) | Profile | |
$81,608 | $61,326 | $559 | 40% | 4 | 12 | 49 | 9 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (29) | Profile |
Seasonality
Break-even
$4,799/mo
Avg profit / month
-$1,166/mo
Best profit month
Aug $1,291
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.11%
Cap Rate
3.94%