4 bed • 3 bath • 8 guests
Purchase Price
Median of 25 selected comps
$0k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$22,343
Operating Expenses
$12,716
Operating Income
$9,627
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$4,543
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
16.01%
Cap Rate
9.62%