2 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$0k
$35k
$65k
$100k
Seasonality
Break-even
$4,302/mo
Avg profit / month
-$1,107/mo
Best profit month
Aug $3,506
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.57%
Cap Rate
3.64%