2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$5k
$25k
$50k
$75k
Seasonality
Break-even
$3,867/mo
Avg profit / month
-$371/mo
Best profit month
Jul $3,082
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.79%
Cap Rate
5.43%