3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$30k
$55k
$85k
$82,992 | $41,558 | $295 | 77.1% | 3 | 7 | 10 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (18) | — | |
$80,271 | $43,850 | $270 | 81.4% | 3 | 8 | 36 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$63,774 | $35,164 | $228 | 76.8% | 3 | 7 | 10 | 5 | 2 | $105 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (109) | Profile | |
$61,184 | $46,612 | $307 | 54.6% | 3 | 6 | 29 | 4 | 1 | $149 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (125) | Profile | |
$58,873 | $49,190 | $455 | 35.4% | 3 | 10 | 23 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (31) | Profile |
Seasonality
Break-even
$3,108/mo
Avg profit / month
-$114/mo
Best profit month
Aug $2,349
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.48%
Cap Rate
6.13%