4 bed • 3 bath • 8 guests
Purchase Price
Median of 24 selected comps
$0k
$15k
$35k
$50k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$11,619
Operating Expenses
$10,518
Operating Income
$1,101
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$3,982
Down Payment
$20,000
Renos & Furnishing
$5,375
Closing Costs
$3,000
Total
$28,375
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.03%
Cap Rate
1.1%