3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$55k
$80k
$79,301 | $47,211 | $325 | 66.8% | 3 | 6 | 53 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile | |
$74,032 | $40,321 | $468 | 43.4% | 3 | 4 | 30 | 3 | 2 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (19) | Profile | |
$70,423 | $52,533 | $387 | 49.9% | 3 | 8 | 53 | 4 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (179) | Profile | |
$65,707 | $38,131 | $498 | 36.2% | 3 | 8 | 29 | 5 | 2 | $336 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile | |
$65,303 | $32,216 | $619 | 28.9% | 3 | 6 | 93 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — |
Seasonality
Break-even
$4,613/mo
Avg profit / month
-$574/mo
Best profit month
Aug $3,601
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.87%
Cap Rate
5.21%