2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$60k
$90k
Seasonality
Break-even
$4,506/mo
Avg profit / month
$728/mo
Best profit month
Jul $10,420
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.31%
Cap Rate
9.04%