1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 6 comps selected by Adam, creator of this analysis.
$0k
$10k
$25k
$35k
Seasonality
Break-even
$2,389/mo
Avg profit / month
-$1,257/mo
Best profit month
Jul -$193
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-32.99%
Cap Rate
-1.87%