4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 19 comps selected by Adam, creator of this analysis.
$5k
$35k
$70k
$105k
Seasonality
Break-even
$4,301/mo
Avg profit / month
-$419/mo
Best profit month
Jul $6,841
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.54%
Cap Rate
5.48%