2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$5k
$50k
$95k
$145k
Seasonality
Break-even
$4,606/mo
Avg profit / month
-$1,697/mo
Best profit month
Aug $2,505
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.08%
Cap Rate
2.63%