3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$60k
$120k
$185k
Seasonality
Break-even
$4,764/mo
Avg profit / month
-$108/mo
Best profit month
Aug $8,678
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.33%
Cap Rate
6.45%