3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 18 comps selected by Adam, creator of this analysis.
$5k
$40k
$70k
$105k
Seasonality
Break-even
$3,781/mo
Avg profit / month
-$79/mo
Best profit month
Aug $3,747
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.47%
Cap Rate
6.44%