2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$70k
$135k
$200k
Seasonality
Break-even
$9,356/mo
Avg profit / month
-$490/mo
Best profit month
Mar $5,753
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.99%
Cap Rate
6.86%