4 bed • 3 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$70k
$120k
$175k
Seasonality
Break-even
$7,322/mo
Avg profit / month
$1,459/mo
Best profit month
Jun $11,402
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.36%
Cap Rate
9.51%