4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
$106,446 | $74,842 | $1,052 | 27.7% | 4 | 16 | 44 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$104,467 | $86,132 | $898 | 31.9% | 4 | 12 | 51 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$103,715 | $52,802 | $399 | 71.1% | 4 | 11 | 21 | 9 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (49) | Profile | |
$91,891 | $75,485 | $716 | 35.2% | 4 | 12 | 48 | 7 | 2 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (203) | Profile | |
$66,684 | $51,874 | $434 | 42.1% | 4 | 10 | 60 | 6 | 2 | $255 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (115) | Profile |
Seasonality
Break-even
$3,982/mo
Avg profit / month
-$498/mo
Best profit month
Jul $2,606
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.05%
Cap Rate
5.08%