3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 4 comps selected by Adam, creator of this analysis.
$10k
$25k
$40k
$55k
Seasonality
Break-even
$4,037/mo
Avg profit / month
-$523/mo
Best profit month
Jul $1,361
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.37%
Cap Rate
5.04%