4 bed • 3 bath • 8 guests
Purchase Price
Median of 25 selected comps
$5k
$30k
$50k
$75k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$42,467
Operating Expenses
$23,660
Operating Income
$18,807
Mortgage & Taxes
$67,457
Profit (Cash Flow)
-$48,650
Down Payment
$200,000
Renos & Furnishing
$10,750
Closing Costs
$30,000
Total
$240,750
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.2%
Cap Rate
1.88%