5 bed • 2.5 bath • 15 guests
Monthly Rent
$6,759
Zestimate
Manual override
$0k
$200k
$400k
$615k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$401,186
Operating Expenses
$106,279
Operating Income
$294,907
Net Effective Rent
$81,108
Profit (Cash Flow)
$213,799
Renos & Furnishing
$20,136
Setup Costs
$100
Total
$20,236
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1,056.52%
Payback Period Days
34
Loading...