3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$45k
$85k
$130k
$130,059 | $87,648 | $484 | 73.6% | 3 | 8 | 60 | 5 | 2 | $285 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (264) | Profile | |
$101,689 | $78,392 | $507 | 55% | 3 | 8 | 24 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (72) | Profile | |
$95,632 | $55,786 | $393 | 66.7% | 3 | 8 | 7 | 3 | 3 | $160 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (145) | Profile | |
$89,444 | $73,905 | $534 | 45.9% | 3 | 7 | 18 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$88,444 | $47,546 | $307 | 78.8% | 3 | 8 | 23 | 5 | 2 | $185 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (145) | Profile |
Seasonality
Break-even
$3,993/mo
Avg profit / month
$37/mo
Best profit month
Aug $3,351
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.19%
Cap Rate
6.87%