5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$10k
$135k
$255k
$390k
Seasonality
Break-even
$5,253/mo
Avg profit / month
$1,508/mo
Best profit month
Jul $5,380
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.71%
Cap Rate
10.77%