3 bed • 2 bath • 6 guests
Purchase Price
Median of 24 selected comps
$0k
$5k
$15k
$20k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$10,626
Operating Expenses
$10,314
Operating Income
$312
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$4,772
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
-17.51%
Cap Rate
0.31%