5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$95k
$165k
$235k
Seasonality
Break-even
$7,826/mo
Avg profit / month
$1,330/mo
Best profit month
Jul $10,221
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.82%
Cap Rate
9.16%