6 bed • 2 bath • 14 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$105k
$200k
$300k
Seasonality
Break-even
$5,724/mo
Avg profit / month
$2,780/mo
Best profit month
Jul $8,674
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
30.27%
Cap Rate
13.99%