3 bed • 2 bath • 6 guests
Purchase Price
Median of 25 comps selected by Andiani, creator of this analysis.
$0k
$20k
$40k
$60k
Seasonality
Break-even
$2,300/mo
Avg profit / month
-$629/mo
Best profit month
Jan -$150
Revenue
$20,042
Operating Expenses
$12,345
Operating Income
$7,697
Mortgage & Taxes
$15,250
Profit (Cash Flow)
-$7,552
Down Payment
$60,000
Renos & Furnishing
$4,250
Closing Costs
$9,000
Total
$73,250
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.31%
Cap Rate
2.56%