3 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$45k
$85k
$125k
Seasonality
Break-even
$4,622/mo
Avg profit / month
$983/mo
Best profit month
Oct $3,082
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.38%
Cap Rate
9.15%