3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$60k
$105k
$160k
Seasonality
Break-even
$8,039/mo
Avg profit / month
$2,516/mo
Best profit month
Mar $10,200
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.77%
Cap Rate
10.73%