2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$50k
$95k
$145k
Seasonality
Break-even
$8,822/mo
Avg profit / month
-$94/mo
Best profit month
Mar $5,217
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.8%
Cap Rate
7.27%