2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 12 comps selected by Adam, creator of this analysis.
$0k
$15k
$30k
$45k
Seasonality
Break-even
$2,836/mo
Avg profit / month
-$1,597/mo
Best profit month
Jul -$548
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-29.37%
Cap Rate
-0.92%