4 bed • 3 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$70k
$120k
$170k
Seasonality
Break-even
$7,784/mo
Avg profit / month
$812/mo
Best profit month
Jun $10,858
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.9%
Cap Rate
8.46%