3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 17 comps selected by Adam, creator of this analysis.
$5k
$55k
$100k
$150k
Seasonality
Break-even
$4,247/mo
Avg profit / month
$603/mo
Best profit month
Aug $4,557
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.12%
Cap Rate
8.81%