3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$70k
$130k
$190k
Seasonality
Break-even
$7,564/mo
Avg profit / month
-$706/mo
Best profit month
Jul $6,625
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.78%
Cap Rate
6.43%