4 bed • 2.5 bath • 6 guests
Purchase Price
Median of 25 selected comps
$5k
$25k
$50k
$75k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$42,161
Operating Expenses
$23,588
Operating Income
$18,573
Mortgage & Taxes
$5,643
Profit (Cash Flow)
$12,930
Renos & Furnishing
$10,625
Total
$10,625
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.16%
Cap Rate
3.25%