4 bed • 3 bath • 12 guests
Monthly Rent
$5,839
Zestimate
Median of 1 comp selected by James, creator of this analysis.
$5k
$70k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$110,051
Operating Expenses
$37,862
Operating Income
$72,189
Net Effective Rent
$70,068
Profit (Cash Flow)
$2,121
Renos & Furnishing
$12,032
Setup Costs
$100
Total
$12,132
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.48%
Payback Period Days
2087
Loading...