3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$65k
$120k
$180k
Seasonality
Break-even
$7,566/mo
Avg profit / month
-$1,853/mo
Best profit month
Mar $3,050
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.12%
Cap Rate
4.97%