1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$25k
$50k
$75k
Seasonality
Break-even
$3,622/mo
Avg profit / month
-$1,169/mo
Best profit month
Aug -$287
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.98%
Cap Rate
2.6%