4 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Andy, creator of this analysis.
$15k
$70k
$125k
$185k
Seasonality
Break-even
$6,367/mo
Avg profit / month
$2,753/mo
Best profit month
Jul $6,139
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.59%
Cap Rate
11.33%