5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$95k
$160k
$235k
Seasonality
Break-even
$10,187/mo
Avg profit / month
$2,893/mo
Best profit month
Jul $12,569
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.7%
Cap Rate
10.28%