5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$25k
$40k
$60k
Seasonality
Break-even
$4,453/mo
Avg profit / month
$1,874/mo
Best profit month
Jul $6,547
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.3%
Cap Rate
13.66%