2 bed • 1 bath • 4 guests
Purchase Price
Median of 25 selected comps
A$5k
A$70k
A$135k
A$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
A$86,605
Operating Expenses
A$40,531
Operating Income
A$46,073
Mortgage & Taxes
A$74,877
Profit (Cash Flow)
-A$28,804
Down Payment
A$222,000
Renos & Furnishing
A$9,219
Closing Costs
A$33,300
Total
A$264,519
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.88%
Cap Rate
4.15%