3 bed • 3 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$80k
$140k
$205k
Seasonality
Break-even
$9,267/mo
Avg profit / month
-$1,107/mo
Best profit month
Jun $8,080
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.78%
Cap Rate
6.22%