5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 10 comps selected by Adam, creator of this analysis.
$5k
$65k
$125k
$185k
Seasonality
Break-even
$4,504/mo
Avg profit / month
$2,660/mo
Best profit month
Jul $8,344
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
42.44%
Cap Rate
17.42%