4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Andy, creator of this analysis.
$15k
$80k
$140k
$210k
Seasonality
Break-even
$5,264/mo
Avg profit / month
$2,719/mo
Best profit month
Dec $6,915
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.91%
Cap Rate
12.68%