2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$40k
$75k
$110k
Seasonality
Break-even
$3,940/mo
Avg profit / month
-$274/mo
Best profit month
Jun $1,167
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.29%
Cap Rate
5.79%