1 bed ⢠1 bath ⢠4 guests
Purchase Price
Median of 25 selected comps
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$36,401
Operating Expenses
$19,210
Operating Income
$17,191
Mortgage & Taxes
$10,666
Profit (Cash Flow)
$6,524
Down Payment
$40,000
Renos & Furnishing
$3,188
Closing Costs
$6,000
Total
$49,188
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.26%
Cap Rate
8.59%