3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$10k
$35k
$65k
$95k
$93,108 | $43,028 | $363 | 70.3% | 3 | 5 | 11 | 3 | 1 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (0) | Profile | |
$71,239 | $32,148 | $258 | 75.8% | 3 | 8 | 37 | 6 | 2 | $104 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.45 (29) | Profile | |
$60,880 | $42,211 | $422 | 39.6% | 3 | 10 | 67 | 6 | 2 | $294 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.9 (50) | Profile | |
$60,458 | $33,033 | $282 | 58.8% | 3 | 7 | 27 | 6 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.67 (64) | Profile | |
$54,006 | $32,417 | $431 | 34.3% | 3 | 7 | 33 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — |
Seasonality
Break-even
$3,236/mo
Avg profit / month
-$295/mo
Best profit month
Aug $3,342
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.75%
Cap Rate
5.33%