1 bed • 1 bath • 1 guests
Monthly Rent
Median of 25 selected comps
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$38,402
Operating Expenses
$21,024
Operating Income
$17,378
Net Effective Rent
$16,872
Profit (Cash Flow)
$506
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.62%
Payback Period Days
3140