1 bed • 1 bath • 2 guests
Purchase Price
Median of 25 selected comps
$0k
$5k
$10k
$15k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$6,810
Operating Expenses
$9,532
Operating Income
-$2,722
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$7,805
Down Payment
$20,000
Renos & Furnishing
$2,125
Closing Costs
$3,000
Total
$25,125
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-31.06%
Cap Rate
-2.72%