3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$55k
$95k
$140k
Seasonality
Break-even
$9,416/mo
Avg profit / month
-$2,497/mo
Best profit month
Jun $5,201
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.65%
Cap Rate
4.87%