3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$100k
$145k
Seasonality
Break-even
$7,462/mo
Avg profit / month
-$1,384/mo
Best profit month
Jun $3,470
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.69%
Cap Rate
5.53%