2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$5k
$65k
$120k
$185k
Seasonality
Break-even
$9,272/mo
Avg profit / month
-$1,099/mo
Best profit month
Mar $4,905
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.78%
Cap Rate
6.22%