3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 17 comps selected by Adam, creator of this analysis.
$5k
$25k
$45k
$65k
Seasonality
Break-even
$3,827/mo
Avg profit / month
$683/mo
Best profit month
Jul $3,719
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.07%
Cap Rate
9.57%