3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$70k
$125k
$190k
Seasonality
Break-even
$7,420/mo
Avg profit / month
$697/mo
Best profit month
Jul $10,591
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.52%
Cap Rate
8.36%