4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 10 comps selected by Adam, creator of this analysis.
$5k
$15k
$30k
$40k
Seasonality
Break-even
$3,757/mo
Avg profit / month
$1,158/mo
Best profit month
Jul $4,282
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.28%
Cap Rate
12.09%