6 bed • 3.5 bath • 18 guests
Monthly Rent
$3,124
Zestimate
Manual override
$20k
$180k
$340k
$510k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$205,365
Operating Expenses
$60,261
Operating Income
$145,104
Net Effective Rent
$37,488
Profit (Cash Flow)
$107,616
Renos & Furnishing
$20,112
Setup Costs
$100
Total
$20,212
Revenue Appreciation
3%
Loading...
Cash on Cash Return
532.43%
Payback Period Days
68
Loading...