1 bed • 1 bath • 2 guests
Purchase Price
Median of 25 selected comps
$0k
$15k
$25k
$35k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$8,328
Operating Expenses
$9,843
Operating Income
-$1,515
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$6,598
Down Payment
$20,000
Renos & Furnishing
$2,125
Closing Costs
$3,000
Total
$25,125
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-26.26%
Cap Rate
-1.51%