3 bed • 3 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$95k
$135k
Seasonality
Break-even
$7,173/mo
Avg profit / month
$223/mo
Best profit month
Jun $8,465
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.68%
Cap Rate
7.7%