2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$5k
$30k
$60k
$85k
Seasonality
Break-even
$3,368/mo
Avg profit / month
-$83/mo
Best profit month
Aug $4,661
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.28%
Cap Rate
6.36%