2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$35k
$65k
$100k
Seasonality
Break-even
$4,155/mo
Avg profit / month
-$894/mo
Best profit month
Jul $5,357
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.72%
Cap Rate
4.06%