2 bed • 1.5 bath • 6 guests
Purchase Price
Median of 25 selected comps
$0k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$28,864
Operating Expenses
$17,583
Operating Income
$11,281
Mortgage & Taxes
$0
Profit (Cash Flow)
$11,281
Down Payment
$0
Renos & Furnishing
$4,782
Closing Costs
$0
Total
$4,782
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
235.87%
Cap Rate
564,031.99%