2 bed • 1 bath • 6 guests
Purchase Price
Median of 25 selected comps
$5k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$27,881
Operating Expenses
$17,208
Operating Income
$10,673
Mortgage & Taxes
$1,125
Profit (Cash Flow)
$9,548
Renos & Furnishing
$4,688
Total
$4,688
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.99%
Cap Rate
7.11%