2 bed • 1.5 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.
$10k
$30k
$55k
$80k
Seasonality
Break-even
$4,907/mo
Avg profit / month
-$793/mo
Best profit month
Feb $2,699
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.79%
Cap Rate
5.09%