4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Andy, creator of this analysis.
$15k
$55k
$90k
$135k
Seasonality
Break-even
$6,800/mo
Avg profit / month
$29/mo
Best profit month
Jul $3,376
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.36%
Cap Rate
6.78%