1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$55k
$105k
$155k
Seasonality
Break-even
$2,983/mo
Avg profit / month
$99/mo
Best profit month
Aug $2,641
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.59%
Cap Rate
7.34%