4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$70k
$120k
$180k
Seasonality
Break-even
$9,171/mo
Avg profit / month
$588/mo
Best profit month
Jul $11,485
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4%
Cap Rate
8.01%