4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 10 comps selected by Adam, creator of this analysis.
$5k
$20k
$35k
$50k
Seasonality
Break-even
$3,312/mo
Avg profit / month
$1,647/mo
Best profit month
Jul $4,590
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
41.81%
Cap Rate
17.78%