3 bed • 2 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$190k
$365k
$550k
Seasonality
Break-even
$7,940/mo
Avg profit / month
$2,048/mo
Best profit month
Mar $10,277
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.14%
Cap Rate
10.12%