2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$30k
$60k
$85k
Seasonality
Break-even
$3,548/mo
Avg profit / month
-$680/mo
Best profit month
Jul $4,820
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.18%
Cap Rate
4.1%