3 bed • 3 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$90k
$135k
Seasonality
Break-even
$7,378/mo
Avg profit / month
$649/mo
Best profit month
Jun $10,086
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.25%
Cap Rate
8.29%