3 bed • 2 bath • 9 guests
Monthly Rent
$2,298
Zestimate
Manual override
$15k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$78,086
Operating Expenses
$30,350
Operating Income
$47,736
Net Effective Rent
$36,000
Profit (Cash Flow)
$11,736
Renos & Furnishing
$10,000
Setup Costs
$100
Total
$10,100
Revenue Appreciation
3%
Loading...
Cash on Cash Return
116.19%
Payback Period Days
314
Loading...