2 bed • 2 bath • 4 guests
Purchase Price
Median of 25 selected comps
$0k
$15k
$25k
$40k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$13,818
Operating Expenses
$10,969
Operating Income
$2,849
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$2,234
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
-8.51%
Cap Rate
2.84%