3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 21 comps selected by Adam, creator of this analysis.
$15k
$55k
$90k
$130k
Seasonality
Break-even
$5,221/mo
Avg profit / month
$545/mo
Best profit month
Aug $9,698
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.17%
Cap Rate
8.09%