3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$75k
$140k
$205k
Seasonality
Break-even
$7,235/mo
Avg profit / month
-$498/mo
Best profit month
Jul $3,900
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.74%
Cap Rate
6.67%