2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 21 comps selected by Adam, creator of this analysis.
$5k
$25k
$40k
$65k
Seasonality
Break-even
$3,125/mo
Avg profit / month
-$416/mo
Best profit month
Aug $2,438
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.54%
Cap Rate
4.66%