4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$5k
$40k
$70k
$105k
Seasonality
Break-even
$3,898/mo
Avg profit / month
$63/mo
Best profit month
Jul $7,470
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.54%
Cap Rate
6.97%