4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$70k
$120k
$175k
Seasonality
Break-even
$7,788/mo
Avg profit / month
-$430/mo
Best profit month
Jul $6,490
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.12%
Cap Rate
6.81%