3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$35k
$60k
$85k
Seasonality
Break-even
$3,329/mo
Avg profit / month
$9/mo
Best profit month
Aug $4,135
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.98%
Cap Rate
6.78%