4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$35k
$75k
$115k
$112,633 | $54,316 | $558 | 55.3% | 3 | 8 | 4 | 7 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (14) | Profile | |
$107,271 | $59,025 | $448 | 65.6% | 4 | 10 | 25 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$105,057 | $35,229 | $592 | 48.6% | 4 | 10 | 8 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — | |
$84,873 | $28,864 | $374 | 62.2% | 3 | 8 | 81 | 6 | 1 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (54) | Profile | |
$82,299 | $22,455 | $462 | 48.8% | 4 | 8 | 93 | 7 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile |
Seasonality
Break-even
$3,876/mo
Avg profit / month
$637/mo
Best profit month
Feb $3,789
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.75%
Cap Rate
9.31%