6 bed • 5 bath • 12 guests
Purchase Price
Median of 25 selected comps
$0k
$40k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$40,554
Operating Expenses
$16,450
Operating Income
$24,104
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$19,021
Down Payment
$20,000
Renos & Furnishing
$7,625
Closing Costs
$3,000
Total
$30,625
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
62.11%
Cap Rate
24.1%