3 bed • 2 bath • 6 guests
Purchase Price
Median of 25 selected comps
$0k
$15k
$35k
$50k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$21,139
Operating Expenses
$12,469
Operating Income
$8,670
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$3,586
Down Payment
$20,000
Renos & Furnishing
$4,250
Closing Costs
$3,000
Total
$27,250
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.16%
Cap Rate
8.66%