2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$35k
$60k
$90k
Seasonality
Break-even
$4,913/mo
Avg profit / month
-$554/mo
Best profit month
Aug $6,138
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.28%
Cap Rate
5.38%