3 bed • 2 bath • 6 guests
Purchase Price
Median of 25 selected comps
$0k
$10k
$15k
$25k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$8,818
Operating Expenses
$9,944
Operating Income
-$1,126
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$6,209
Down Payment
$20,000
Renos & Furnishing
$4,250
Closing Costs
$3,000
Total
$27,250
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-22.78%
Cap Rate
-1.12%