4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$80k
$145k
$210k
Seasonality
Break-even
$9,943/mo
Avg profit / month
$1,073/mo
Best profit month
Jun $13,687
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.87%
Cap Rate
8.45%