5 bed • 5.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 25 selected comps
$15k
$135k
$260k
$390k
$390,477 | $230,942 | $1,553 | 68.9% | 5 | 16 | 68 | 10 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (121) | Profile | |
$337,230 | $251,440 | $1,916 | 48.2% | 5 | 13 | 56 | 9 | 3 | $395 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (48) | Profile | |
$285,666 | $200,257 | $1,042 | 75.1% | 5 | 16 | 37 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (116) | Profile | |
$162,127 | $119,201 | $921 | 48.2% | 5 | 14 | 34 | 4 | 3 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$157,828 | $108,080 | $899 | 48.1% | 6 | 14 | 55 | 9 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile |
Seasonality
Break-even
$9,927/mo
Avg profit / month
-$2,437/mo
Best profit month
Jul $1,095
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.82%
Cap Rate
4.4%