3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 14 comps selected by Adam, creator of this analysis.
$5k
$30k
$60k
$95k
Seasonality
Break-even
$3,600/mo
Avg profit / month
$1,366/mo
Best profit month
Jul $4,439
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.67%
Cap Rate
13.87%