4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,589
Zestimate
Median of 23 comps selected by Edwin, creator of this analysis.
$0k
$60k
$120k
$185k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$66,624
Operating Expenses
$22,327
Operating Income
$44,297
Net Effective Rent
$26,040
Profit (Cash Flow)
$18,257
Renos & Furnishing
$19,160
Setup Costs
$100
Total
$19,260
Revenue Appreciation
3%
Loading...
Cash on Cash Return
94.79%
Payback Period Days
385
Loading...