2 bed • 2 bath • 4 guests
Purchase Price
Median of 24 selected comps
$5k
$35k
$70k
$105k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$62,202
Operating Expenses
$28,297
Operating Income
$33,905
Mortgage & Taxes
$35,752
Profit (Cash Flow)
-$1,848
Down Payment
$106,000
Renos & Furnishing
$6,500
Closing Costs
$15,900
Total
$128,400
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.43%
Cap Rate
6.39%