4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$95k
$160k
$230k
Seasonality
Break-even
$9,060/mo
Avg profit / month
-$1,329/mo
Best profit month
Jun $7,677
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.88%
Cap Rate
5.95%