1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$25k
$40k
$55k
Seasonality
Break-even
$4,541/mo
Avg profit / month
-$2,005/mo
Best profit month
Jul $640
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.44%
Cap Rate
1.92%