5 bed • 3 bath • 15 guests
Monthly Rent
$3,079
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$74,510
Operating Expenses
$23,549
Operating Income
$50,961
Net Effective Rent
$36,780
Profit (Cash Flow)
$14,181
Renos & Furnishing
$24,104
Setup Costs
$100
Total
$24,204
Revenue Appreciation
3%
Loading...
Cash on Cash Return
58.58%
Payback Period Days
622
Loading...