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
$5,387/mo
Avg profit / month
$3,117/mo
Best profit month
Jul $9,011
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
37.99%
Cap Rate
16.09%