3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 24 comps selected by Adam, creator of this analysis.
$5k
$60k
$115k
$175k
Seasonality
Break-even
$3,845/mo
Avg profit / month
-$347/mo
Best profit month
Aug $4,088
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.39%
Cap Rate
5.5%