2 bed • 2 bath • 5 guests
Monthly Rent
Median of 25 selected comps
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$42,960
Operating Expenses
$10,883
Operating Income
$32,077
Net Effective Rent
$34,212
Profit (Cash Flow)
-$2,135
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-32.34%
Payback Period Days
0