2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Rodrigo, creator of this analysis.
$5k
$25k
$45k
$70k
Seasonality
Break-even
$4,873/mo
Avg profit / month
-$1,020/mo
Best profit month
Feb $2,176
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.83%
Cap Rate
4.61%