4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$95k
$170k
$250k
Seasonality
Break-even
$7,578/mo
Avg profit / month
$3,404/mo
Best profit month
Jul $16,892
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.57%
Cap Rate
12.38%