2 bed • 2 bath • 4 guests
Purchase Price
Median of 25 selected comps
$0k
$15k
$25k
$40k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$17,632
Operating Expenses
$11,751
Operating Income
$5,881
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$798
Down Payment
$20,000
Renos & Furnishing
$3,250
Closing Costs
$3,000
Total
$26,250
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.04%
Cap Rate
5.88%