5 bed • 5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Median of 16 comps selected by Adam, creator of this analysis.
$0k
$30k
$60k
$90k
Seasonality
Break-even
$4,692/mo
Avg profit / month
$1,215/mo
Best profit month
Jul $6,837
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.4%
Cap Rate
10.53%