4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$5k
$40k
$70k
$105k
Seasonality
Break-even
$4,319/mo
Avg profit / month
-$359/mo
Best profit month
Jul $7,049
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.81%
Cap Rate
5.67%