3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 17 comps selected by Adam, creator of this analysis.
$15k
$95k
$180k
$270k
$266,678 | $188,365 | $1,227 | 59.5% | 4 | 10 | 60 | 6 | 2 | $330 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (84) | Profile | |
$137,725 | $93,266 | $801 | 47.1% | 3 | 8 | 64 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile | |
$116,041 | $58,287 | $870 | 36.5% | 3 | 10 | 27 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (25) | Profile | |
$115,169 | $83,334 | $660 | 47.8% | 2 | 6 | 41 | 3 | 1 | $130 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (585) | Profile | |
$110,819 | $58,368 | $467 | 65% | 3 | 8 | 72 | 5 | 2 | $185 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (95) | Profile |
Seasonality
Break-even
$4,010/mo
Avg profit / month
$2,485/mo
Best profit month
Aug $11,744
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
50.67%
Cap Rate
19.22%