4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$80k
$145k
$210k
Seasonality
Break-even
$7,523/mo
Avg profit / month
$2,379/mo
Best profit month
Jul $10,323
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.94%
Cap Rate
10.81%