2 bed • 2.5 bath • 6 guests
Purchase Price
Median of 25 comps selected by Bjorn, creator of this analysis.
$0k
$20k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$19,217
Operating Expenses
$12,172
Operating Income
$7,045
Mortgage & Taxes
$12,657
Profit (Cash Flow)
-$5,612
Down Payment
$49,800
Renos & Furnishing
$3,313
Closing Costs
$7,470
Total
$60,583
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.26%
Cap Rate
2.82%