3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
Seasonality
Break-even
$3,481/mo
Avg profit / month
-$361/mo
Best profit month
Jul $5,960
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.29%
Cap Rate
5.23%