4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$90k
$165k
$250k
Seasonality
Break-even
$9,425/mo
Avg profit / month
$2,336/mo
Best profit month
Jun $15,900
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.23%
Cap Rate
9.92%