2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 4 comps selected by Adam, creator of this analysis.
$5k
$15k
$25k
$35k
Seasonality
Break-even
$3,180/mo
Avg profit / month
-$218/mo
Best profit month
Aug $1,305
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.52%
Cap Rate
5.65%