3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$30k
$50k
$75k
Seasonality
Break-even
$4,147/mo
Avg profit / month
-$894/mo
Best profit month
Feb $1,539
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.53%
Cap Rate
4.05%