3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$40k
$70k
$105k
Seasonality
Break-even
$4,183/mo
Avg profit / month
$2,190/mo
Best profit month
Jul $15,098
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
39.69%
Cap Rate
16.3%