5 bed • 4 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$90k
$155k
$225k
Seasonality
Break-even
$7,882/mo
Avg profit / month
$1,944/mo
Best profit month
Jul $13,983
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.35%
Cap Rate
10%