4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$0k
$30k
$60k
$90k
Seasonality
Break-even
$4,545/mo
Avg profit / month
$1,596/mo
Best profit month
Jul $6,539
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.47%
Cap Rate
12.23%