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
$7,481/mo
Avg profit / month
$679/mo
Best profit month
Jun $9,866
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.37%
Cap Rate
8.32%