5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Andy, creator of this analysis.
$20k
$85k
$145k
$215k
Seasonality
Break-even
$5,904/mo
Avg profit / month
$2,633/mo
Best profit month
Oct $5,450
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.36%
Cap Rate
11.6%