2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$10k
$40k
$70k
$100k
Seasonality
Break-even
$4,828/mo
Avg profit / month
-$91/mo
Best profit month
Aug $7,183
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.55%
Cap Rate
6.5%