3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$5k
$45k
$80k
$125k
Seasonality
Break-even
$3,712/mo
Avg profit / month
$344/mo
Best profit month
Aug $4,537
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.48%
Cap Rate
8.17%