2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$40k
$70k
$105k
Seasonality
Break-even
$3,227/mo
Avg profit / month
$1,153/mo
Best profit month
Oct $2,785
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.47%
Cap Rate
11.87%