2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$5k
$30k
$55k
$85k
Seasonality
Break-even
$3,702/mo
Avg profit / month
$383/mo
Best profit month
Aug $4,687
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.45%
Cap Rate
8.35%