3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$65k
$120k
$185k
$182,930 | $102,492 | $621 | 80.6% | 3 | 10 | 43 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (29) | — | |
$114,054 | $38,885 | $414 | 75.4% | 3 | 10 | 32 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$91,846 | $47,066 | $321 | 78.4% | 3 | 8 | 35 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (207) | Profile | |
$86,575 | $59,799 | $502 | 47.3% | 3 | 6 | 35 | 4 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (173) | Profile | |
$76,312 | $48,835 | $313 | 66.9% | 3 | 10 | 26 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$4,392/mo
Avg profit / month
$943/mo
Best profit month
Feb $4,188
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.7%
Cap Rate
9.92%