3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$30k
$60k
$85k
Seasonality
Break-even
$4,471/mo
Avg profit / month
-$1,036/mo
Best profit month
Feb $3,728
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.01%
Cap Rate
3.97%