2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 15 comps selected by Adam, creator of this analysis.
$0k
$10k
$25k
$35k
Seasonality
Break-even
$4,013/mo
Avg profit / month
-$2,790/mo
Best profit month
Jul -$1,625
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-29.46%
Cap Rate
-0.53%