4 bed • 3.5 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$70k
$120k
$180k
Seasonality
Break-even
$7,706/mo
Avg profit / month
$2,842/mo
Best profit month
Jul $13,464
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.47%
Cap Rate
11.41%