2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$45k
$75k
$115k
Seasonality
Break-even
$8,607/mo
Avg profit / month
-$3,188/mo
Best profit month
Jun $2,026
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14%
Cap Rate
3.89%