3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Bill, creator of this analysis.
$5k
$35k
$65k
$100k
$98,289 | $53,864 | $338 | 79.8% | 3 | 10 | 18 | 8 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (49) | Profile | |
$93,606 | $63,075 | $430 | 59.6% | 4 | 12 | 58 | 5 | 3 | $210 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$84,144 | $42,145 | $369 | 62.5% | 4 | 12 | 66 | 6 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (1) | Profile | |
$75,507 | $30,895 | $538 | 38.5% | 3 | 10 | 116 | 6 | 2 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile | |
$62,366 | $29,679 | $317 | 54% | 3 | 12 | 117 | 5 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (80) | Profile |
Seasonality
Break-even
$4,119/mo
Avg profit / month
-$651/mo
Best profit month
Jul $4,206
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.16%
Cap Rate
4.71%