3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$100k
$185k
$275k
Seasonality
Break-even
$9,928/mo
Avg profit / month
$1,445/mo
Best profit month
Mar $7,679
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.59%
Cap Rate
8.83%