2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Rodrigo, creator of this analysis.
$5k
$25k
$50k
$75k
Seasonality
Break-even
$6,103/mo
Avg profit / month
-$3,599/mo
Best profit month
Jul -$2,463
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-21.55%
Cap Rate
1.51%