1 bed • 1 bath • 2 guests
Purchase Price
Median of 25 selected comps
$0k
$5k
$10k
$15k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$9,812
Operating Expenses
$10,147
Operating Income
-$335
Mortgage & Taxes
$5,083
Profit (Cash Flow)
-$5,419
Down Payment
$20,000
Renos & Furnishing
$2,125
Closing Costs
$3,000
Total
$25,125
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.56%
Cap Rate
-0.33%