6 bed • 1 bath • 11 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$0k
$120k
$240k
$370k
Seasonality
Break-even
$5,039/mo
Avg profit / month
$1,988/mo
Best profit month
Jul $5,901
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
24.83%
Cap Rate
12.71%