3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$75k
$140k
$205k
Seasonality
Break-even
$9,296/mo
Avg profit / month
-$937/mo
Best profit month
Jun $8,036
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.01%
Cap Rate
6.39%