2 bed • 1 bath • 4 guests
Purchase Price
Median of 25 selected comps
£10k
£40k
£70k
£105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
£66,927
Operating Expenses
£25,963
Operating Income
£40,964
Mortgage & Taxes
£7,420
Profit (Cash Flow)
£33,544
Down Payment
£22,000
Renos & Furnishing
£4,676
Closing Costs
£3,300
Total
£29,976
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
111.9%
Cap Rate
37.23%