Contract Price:

• Contract Price = $471,633.84

PITI Breakdown:

• $3,389 PITI

• $45 Monthly HOA

• 4.75% Interest

• $454,083.84 Mortgage Balance 

Entry Fee:

Total Entry Cost: $50,000+ CC +TC 

COE: 8/5/2024

STR  Comps and Analysis:

• https://www.airbnb.com/rooms/765944716198816353?source_impression_id=p3_1720478439_P3K_lM_RLGcXL80V  

• Revenue: $7,612

• Occupancy: 77%

• Reviews: 28

• ADR: $325

• https://www.airbnb.com/rooms/53890357?source_impression_id=p3_1720478491_P3Oz82vvQ_3eeG7W 

• Revenue: $5,409

• Occupancy: 57%

• Reviews: 62

• ADR: $312

• https://www.airbnb.com/rooms/876749052978942378?source_impression_id=p3_1720478549_P3H8-xtTPYmpgiSp 

• Revenue: $9,570

• Occupancy: 73%

• Reviews: 24

• ADR: $431

$7,530+  Potential Revenue (Based On Comps)!!!