4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$90k
$165k
$240k
Seasonality
Break-even
$7,794/mo
Avg profit / month
$877/mo
Best profit month
Jul $11,430
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.26%
Cap Rate
8.54%