4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$5k
$35k
$70k
$110k
$106,599 | $74,842 | $1,052 | 27.8% | 4 | 16 | 44 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$104,593 | $86,132 | $898 | 31.9% | 4 | 12 | 51 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (56) | Profile | |
$103,810 | $52,802 | $399 | 71.2% | 4 | 11 | 21 | 9 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (49) | Profile | |
$95,742 | $72,221 | $662 | 39.6% | 4 | 10 | 26 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (50) | Profile | |
$91,995 | $75,485 | $716 | 35.2% | 4 | 12 | 48 | 7 | 2 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (203) | Profile |
Seasonality
Break-even
$3,648/mo
Avg profit / month
-$153/mo
Best profit month
Jul $2,960
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.73%
Cap Rate
6.13%