4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 13 comps selected by Adam, creator of this analysis.
$10k
$20k
$30k
$45k
Seasonality
Break-even
$3,268/mo
Avg profit / month
-$1,366/mo
Best profit month
Aug $332
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.75%
Cap Rate
1.26%