2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$0k
$35k
$65k
$100k
Seasonality
Break-even
$4,304/mo
Avg profit / month
-$1,102/mo
Best profit month
Aug $3,523
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.47%
Cap Rate
3.66%