1 bed • 1 bath • 2 guests
Purchase Price
Median of 25 selected comps
$0k
$10k
$20k
$30k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$10,935
Operating Expenses
$10,378
Operating Income
$557
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$4,526
Down Payment
$20,000
Renos & Furnishing
$2,125
Closing Costs
$3,000
Total
$25,125
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.01%
Cap Rate
0.55%