3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$25k
$45k
$70k
Seasonality
Break-even
$3,854/mo
Avg profit / month
$218/mo
Best profit month
Jul $8,466
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.08%
Cap Rate
7.58%