2 bed • 2 bath • 4 guests
Purchase Price
Median of 0 selected comps
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$21,020
Operating Expenses
$12,445
Operating Income
$8,575
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$3,492
Down Payment
$20,000
Renos & Furnishing
$3,250
Closing Costs
$3,000
Total
$26,250
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.3%
Cap Rate
8.57%