2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$40k
$70k
$100k
Seasonality
Break-even
$9,321/mo
Avg profit / month
-$3,134/mo
Best profit month
Jun $3,047
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.53%
Cap Rate
4.24%