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
$3,837/mo
Avg profit / month
$1,060/mo
Best profit month
Jul $10,977
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.11%
Cap Rate
11.37%