4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 15 comps selected by Mark, creator of this analysis.
$10k
$50k
$85k
$125k
$121,596 | $90,807 | $842 | 39.6% | 4 | 12 | 59 | 5 | 2 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (202) | Profile | |
$111,633 | $83,328 | $820 | 37.3% | 4 | 12 | 43 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (49) | Profile | |
$108,454 | $55,707 | $798 | 37.2% | 4 | 12 | 37 | 8 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (43) | Profile | |
$103,414 | $78,418 | $718 | 39.5% | 4 | 11 | 48 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$97,483 | $56,609 | $454 | 58.9% | 4 | 10 | 9 | 5 | 2 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (93) | Profile |
Seasonality
Break-even
$4,777/mo
Avg profit / month
$2,331/mo
Best profit month
Jul $8,665
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.46%
Cap Rate
14.73%