3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$10k
$50k
$90k
$135k
$134,799 | $63,292 | $550 | 67.2% | 4 | 10 | 38 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (15) | Profile | |
$58,798 | $25,426 | $424 | 38% | 4 | 7 | 34 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$56,725 | $17,409 | $567 | 27.4% | 4 | 12 | 51 | 5 | 2 | $260 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (66) | Profile | |
$53,109 | $6,336 | $613 | 23.7% | 4 | 8 | 81 | 4 | 2 | $235 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$46,276 | $26,597 | $397 | 32% | 3 | 6 | 61 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (53) | Profile |
Seasonality
Break-even
$4,002/mo
Avg profit / month
-$743/mo
Best profit month
Aug $1,915
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.23%
Cap Rate
4.35%