4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$85k
$145k
$210k
Seasonality
Break-even
$8,537/mo
Avg profit / month
$1,075/mo
Best profit month
Jun $11,900
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.8%
Cap Rate
8.66%