5 bed • 3 bath • 12 guests
Monthly Rent
$3,182
Zestimate
Median of 25 comps selected by CityVista, creator of this analysis.
$20k
$200k
$375k
$570k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$194,167
Operating Expenses
$57,629
Operating Income
$136,538
Net Effective Rent
$48,000
Profit (Cash Flow)
$88,538
Renos & Furnishing
$26,512
Setup Costs
$100
Total
$26,612
Revenue Appreciation
3%
Loading...
Cash on Cash Return
332.69%
Payback Period Days
109
Loading...