4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 12 comps selected by Adam, creator of this analysis.
$15k
$45k
$75k
$105k
Seasonality
Break-even
$5,053/mo
Avg profit / month
$2,032/mo
Best profit month
Jul $7,243
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.31%
Cap Rate
12.84%