6 bed • 4 bath • 18 guests
Monthly Rent
$3,724
Zestimate
Median of 16 comps selected by Edwin, creator of this analysis.
$30k
$115k
$195k
$285k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$111,280
Operating Expenses
$38,151
Operating Income
$73,129
Net Effective Rent
$44,688
Profit (Cash Flow)
$28,441
Renos & Furnishing
$33,152
Setup Costs
$100
Total
$33,252
Revenue Appreciation
3%
Loading...
Cash on Cash Return
85.53%
Payback Period Days
426
Loading...