3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$35k
$65k
$95k
Seasonality
Break-even
$5,253/mo
Avg profit / month
$793/mo
Best profit month
Aug $7,043
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.84%
Cap Rate
8.73%