4 bed • 4.5 bath • 10 guests
Monthly Rent
$4,253
Zestimate
Median of 25 comps selected by CityVista, creator of this analysis.
$15k
$65k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$84,715
Operating Expenses
$31,908
Operating Income
$52,807
Net Effective Rent
$56,400
Profit (Cash Flow)
-$3,593
Renos & Furnishing
$16,152
Setup Costs
$100
Total
$16,252
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-22.1%
Payback Period Days
0
Loading...