3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$80k
$150k
$225k
Seasonality
Break-even
$10,043/mo
Avg profit / month
$1,694/mo
Best profit month
Mar $9,879
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.63%
Cap Rate
9.07%