3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$75k
$130k
$190k
Seasonality
Break-even
$9,662/mo
Avg profit / month
-$616/mo
Best profit month
Jun $9,036
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.45%
Cap Rate
6.75%