2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$40k
$75k
$115k
Seasonality
Break-even
$3,804/mo
Avg profit / month
-$483/mo
Best profit month
Aug $3,016
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.5%
Cap Rate
5.01%