3 bed • 2 bath • 9 guests
Monthly Rent
$3,027
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$25k
$65k
$105k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$55,083
Operating Expenses
$24,945
Operating Income
$30,138
Net Effective Rent
$39,288
Profit (Cash Flow)
-$9,150
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-106.38%
Payback Period Days
0
Loading...