4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$145k
$265k
$395k
Seasonality
Break-even
$8,759/mo
Avg profit / month
$6,815/mo
Best profit month
Mar $16,701
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
39.7%
Cap Rate
16.36%