5 bed • 4 bath • 15 guests
Monthly Rent
$3,724
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$10k
$80k
$150k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$74,637
Operating Expenses
$23,569
Operating Income
$51,068
Net Effective Rent
$8,112
Profit (Cash Flow)
$42,956
Renos & Furnishing
$33,152
Setup Costs
$100
Total
$33,252
Revenue Appreciation
3%
Loading...
Cash on Cash Return
129.18%
Payback Period Days
282
Loading...