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
$7,600/mo
Avg profit / month
$1,898/mo
Best profit month
Jun $13,191
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.68%
Cap Rate
10.05%