2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$45k
$75k
$115k
Seasonality
Break-even
$6,436/mo
Avg profit / month
-$1,162/mo
Best profit month
Mar $3,769
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.72%
Cap Rate
5.51%