1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
Median of 23 comps selected by Adam, creator of this analysis.
$5k
$40k
$75k
$110k
Seasonality
Break-even
$4,191/mo
Avg profit / month
-$773/mo
Best profit month
May $622
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.35%
Cap Rate
4.42%