2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$5k
$30k
$55k
$80k
Seasonality
Break-even
$3,385/mo
Avg profit / month
-$290/mo
Best profit month
Aug $2,971
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.44%
Cap Rate
5.45%