1 bed • 1 bath • 2 guests
Purchase Price
Manual override
$5k
$25k
$45k
$65k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$54,565
Operating Expenses
$33,248
Operating Income
$21,317
Mortgage & Taxes
$6,435
Profit (Cash Flow)
$14,882
Down Payment
$650,000
Renos & Furnishing
$4,250
Closing Costs
$19,500
Total
$673,750
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.2%
Cap Rate
3.27%