3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 13 comps selected by Adam, creator of this analysis.
$5k
$25k
$45k
$65k
Seasonality
Break-even
$3,643/mo
Avg profit / month
$189/mo
Best profit month
Feb $3,056
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.94%
Cap Rate
7.54%