2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$10k
$35k
$55k
$85k
Seasonality
Break-even
$4,324/mo
Avg profit / month
-$1,515/mo
Best profit month
Feb $2,213
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.62%
Cap Rate
2.69%