3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
Seasonality
Break-even
$3,388/mo
Avg profit / month
-$759/mo
Best profit month
Jul $4,567
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.83%
Cap Rate
3.6%