5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 11 comps selected by Adam, creator of this analysis.
$5k
$40k
$80k
$115k
Seasonality
Break-even
$5,401/mo
Avg profit / month
$774/mo
Best profit month
Aug $4,415
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.02%
Cap Rate
8.6%