3 bed • 2 bath • 9 guests
Monthly Rent
$2,451
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$20k
$40k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$61,909
Operating Expenses
$26,549
Operating Income
$35,360
Net Effective Rent
$43,812
Profit (Cash Flow)
-$8,452
Renos & Furnishing
$12,344
Setup Costs
$100
Total
$12,444
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-67.91%
Payback Period Days
0
Loading...