3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 21 comps selected by Adam, creator of this analysis.
$5k
$25k
$45k
$65k
Seasonality
Break-even
$3,780/mo
Avg profit / month
-$1,372/mo
Best profit month
Aug $1,117
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.7%
Cap Rate
2.28%