2 bed • 2 bath • 6 guests
Purchase Price
Manual override
$0k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$25,218
Operating Expenses
$13,432
Operating Income
$11,786
Mortgage & Taxes
$14,233
Profit (Cash Flow)
-$2,447
Down Payment
$56,000
Renos & Furnishing
$3,250
Closing Costs
$8,400
Total
$67,650
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.61%
Cap Rate
4.2%