2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$60k
$110k
$160k
Seasonality
Break-even
$9,587/mo
Avg profit / month
-$1,356/mo
Best profit month
Mar $4,570
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.71%
Cap Rate
6.02%