3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
Seasonality
Break-even
$3,441/mo
Avg profit / month
-$812/mo
Best profit month
Jul $4,513
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.33%
Cap Rate
3.49%