5 bed • 3 bath • 15 guests
Monthly Rent
Manual override
$45k
$125k
$210k
$300k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$194,457
Operating Expenses
$57,697
Operating Income
$136,760
Net Effective Rent
$84,000
Profit (Cash Flow)
$52,760
Renos & Furnishing
$15,824
Setup Costs
$100
Total
$15,924
Revenue Appreciation
3%
Loading...
Cash on Cash Return
331.32%
Payback Period Days
110
Loading...