2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 6 comps selected by Adam, creator of this analysis.
$10k
$15k
$25k
$30k
Seasonality
Break-even
$3,702/mo
Avg profit / month
-$1,865/mo
Best profit month
Aug $468
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-23.18%
Cap Rate
0.84%