2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 8 comps selected by Bill, creator of this analysis.
$10k
$25k
$45k
$60k
Seasonality
Break-even
$3,299/mo
Avg profit / month
$385/mo
Best profit month
Jul $5,176
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.67%
Cap Rate
8.75%