2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$15k
$55k
$95k
$145k
Seasonality
Break-even
$9,055/mo
Avg profit / month
-$1,842/mo
Best profit month
Mar $3,284
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.29%
Cap Rate
5.42%