2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$50k
$80k
$115k
Seasonality
Break-even
$7,487/mo
Avg profit / month
-$1,197/mo
Best profit month
Jun $5,572
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.67%
Cap Rate
5.77%