1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 12 comps selected by Adam, creator of this analysis.
$0k
$10k
$15k
$25k
Seasonality
Break-even
$3,487/mo
Avg profit / month
-$2,471/mo
Best profit month
Jul -$1,472
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-32.35%
Cap Rate
-1.16%