4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$125k
$220k
$325k
Seasonality
Break-even
$8,276/mo
Avg profit / month
$4,911/mo
Best profit month
Mar $14,538
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.77%
Cap Rate
14.05%