2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 4 comps selected by Adam, creator of this analysis.
$5k
$20k
$35k
$50k
Seasonality
Break-even
$3,591/mo
Avg profit / month
-$792/mo
Best profit month
Aug $407
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.66%
Cap Rate
3.76%