8 bed • 8 bath • 16 guests
Purchase Price
Median of 25 selected comps
$0k
$15k
$30k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$19,329
Operating Expenses
$12,098
Operating Income
$7,231
Mortgage & Taxes
$8,641
Profit (Cash Flow)
-$1,411
Down Payment
$34,000
Renos & Furnishing
$10,000
Closing Costs
$5,100
Total
$49,100
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.87%
Cap Rate
4.25%