2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$5k
$55k
$105k
$160k
Seasonality
Break-even
$7,050/mo
Avg profit / month
-$603/mo
Best profit month
Mar $4,256
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.5%
Cap Rate
6.5%