2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 19 comps selected by Adam, creator of this analysis.
$10k
$45k
$85k
$125k
Seasonality
Break-even
$3,582/mo
Avg profit / month
-$965/mo
Best profit month
Jul $1,621
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.12%
Cap Rate
3.18%