4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,128
Zestimate
Median of 25 comps selected by Evelyn, creator of this analysis.
$10k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$43,332
Operating Expenses
$22,183
Operating Income
$21,149
Net Effective Rent
$25,536
Profit (Cash Flow)
-$4,387
Renos & Furnishing
$15,336
Setup Costs
$100
Total
$15,436
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-28.42%
Payback Period Days
0
Loading...