3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 7 comps selected by Adam, creator of this analysis.
$10k
$20k
$35k
$45k
Seasonality
Break-even
$3,298/mo
Avg profit / month
$406/mo
Best profit month
Jul $2,567
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.18%
Cap Rate
8.87%