1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 6 comps selected by Adam, creator of this analysis.
$10k
$25k
$40k
$60k
Seasonality
Break-even
$2,762/mo
Avg profit / month
-$1,002/mo
Best profit month
Aug $359
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-21.2%
Cap Rate
1.15%