4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$60k
$110k
$170k
Seasonality
Break-even
$3,089/mo
Avg profit / month
$2,175/mo
Best profit month
Jul $3,848
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.96%
Cap Rate
18.34%