3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$5k
$30k
$50k
$80k
Seasonality
Break-even
$4,237/mo
Avg profit / month
$594/mo
Best profit month
Jul $3,363
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.96%
Cap Rate
8.78%