4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of your selected comps.
$5k
$65k
$125k
$190k
$187,899 | $118,807 | $621 | 82.9% | 4 | 12 | 33 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (66) | Profile | |
$171,259 | $81,958 | $1,347 | 34.8% | 4 | 12 | 7 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1 (1) | — | |
$156,331 | $85,208 | $594 | 72.1% | 4 | 12 | 16 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (28) | — | |
$139,787 | $69,733 | $1,093 | 35% | 4 | 12 | 7 | 8 | 3 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (85) | Profile | |
$126,403 | $100,859 | $645 | 53.7% | 4 | 12 | 32 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (116) | Profile |
Seasonality
Break-even
$4,374/mo
Avg profit / month
$1,278/mo
Best profit month
Jul $5,569
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
19.63%
Cap Rate
11.27%