3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$60k
$105k
$155k
Seasonality
Break-even
$4,449/mo
Avg profit / month
$542/mo
Best profit month
Aug $5,122
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.66%
Cap Rate
8.45%