4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 13 comps selected by Adam, creator of this analysis.
$5k
$25k
$40k
$60k
Seasonality
Break-even
$3,781/mo
Avg profit / month
$2,076/mo
Best profit month
Jul $6,107
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
43.4%
Cap Rate
17.81%