4 bed • 3 bath • 8 guests
Purchase Price
Median of 25 selected comps
$0k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$11,763
Operating Expenses
$10,547
Operating Income
$1,216
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$3,868
Down Payment
$20,000
Renos & Furnishing
$5,375
Closing Costs
$3,000
Total
$28,375
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.63%
Cap Rate
1.21%