6 bed • 4 bath • 14 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$105k
$190k
$280k
Seasonality
Break-even
$8,034/mo
Avg profit / month
$3,624/mo
Best profit month
Jul $17,581
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.05%
Cap Rate
12.34%