4 bed • 4 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$70k
$120k
$170k
Seasonality
Break-even
$7,846/mo
Avg profit / month
$1,653/mo
Best profit month
Jun $12,945
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.77%
Cap Rate
9.6%