4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$50k
$90k
$135k
Seasonality
Break-even
$4,135/mo
Avg profit / month
$2,041/mo
Best profit month
Oct $4,195
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.6%
Cap Rate
13.02%