3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$90k
$165k
$245k
Seasonality
Break-even
$9,754/mo
Avg profit / month
$942/mo
Best profit month
Mar $8,534
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.43%
Cap Rate
8.33%