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
$3,977/mo
Avg profit / month
$1,629/mo
Best profit month
Oct $3,727
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.69%
Cap Rate
11.95%