2 bed • 1.5 bath • 9 guests
Purchase Price
Median of 25 selected comps
$0k
$10k
$20k
$30k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$19,010
Operating Expenses
$12,033
Operating Income
$6,977
Mortgage & Taxes
$5,083
Profit (Cash Flow)
$1,894
Down Payment
$20,000
Renos & Furnishing
$3,188
Closing Costs
$3,000
Total
$26,188
Property Appreciation
2%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.23%
Cap Rate
6.97%