6 bed • 4 bath • 14 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$135k
$240k
$350k
Seasonality
Break-even
$8,317/mo
Avg profit / month
$4,377/mo
Best profit month
Jul $17,127
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.74%
Cap Rate
13.21%