2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Adam, creator of this analysis.
$0k
$40k
$75k
$115k
Seasonality
Break-even
$3,860/mo
Avg profit / month
-$539/mo
Best profit month
Aug $2,960
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.13%
Cap Rate
4.87%