1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$20k
$35k
$55k
Seasonality
Break-even
$3,563/mo
Avg profit / month
-$906/mo
Best profit month
Jul $576
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.73%
Cap Rate
3.34%