10 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$25k
$135k
$250k
$375k
$373,316 | $1,655 | 49% | 5 | 13 | 16 | 3.5 | 2 | $226 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (156) | Profile | |
$262,327 | $1,513 | 39% | 5 | 5 | 12 | 5 | 3 | $709 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (49) | Profile | |
$243,281 | $1,359 | 40% | 10 | 11 | 16 | 5 | 2 | $519 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.67 (75) | Profile | |
$221,694 | $1,208 | 37% | 5 | 9 | 15 | 3.5 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (115) | Profile | |
$205,752 | $1,871 | 27% | 6 | 10 | 12 | 3.5 | 2 | $459 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (114) | Profile |
Seasonality
Break-even
$6,003/mo
Avg profit / month
$5,124/mo
Best profit month
Jul $13,078
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
57.33%
Cap Rate
22.12%