3 bed • 2 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$80k
$145k
$215k
Seasonality
Break-even
$7,641/mo
Avg profit / month
$3,352/mo
Best profit month
Mar $11,430
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.28%
Cap Rate
12.25%