2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$50k
$85k
$125k
Seasonality
Break-even
$7,520/mo
Avg profit / month
-$765/mo
Best profit month
Jun $6,535
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.17%
Cap Rate
6.35%