4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 20 comps selected by Adam, creator of this analysis.
$0k
$30k
$60k
$95k
Seasonality
Break-even
$4,843/mo
Avg profit / month
$153/mo
Best profit month
Jul $4,314
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.18%
Cap Rate
7.15%