2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$35k
$70k
$105k
Seasonality
Break-even
$6,732/mo
Avg profit / month
-$81/mo
Best profit month
Mar $4,443
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.77%
Cap Rate
7.25%