2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$25k
$45k
$70k
Seasonality
Break-even
$3,538/mo
Avg profit / month
-$487/mo
Best profit month
Jul $1,386
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.31%
Cap Rate
4.79%