5 bed • 4 bath • 10 guests
Purchase Price
Median of 25 selected comps
$0k
$25k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$46,176
Operating Expenses
$17,602
Operating Income
$28,574
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$23,491
Down Payment
$20,000
Renos & Furnishing
$6,500
Closing Costs
$3,000
Total
$29,500
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
79.62%
Cap Rate
28.57%