4 bed • 2.5 bath • 12 guests
Monthly Rent
$5,474
Zestimate
Manual override
$40k
$140k
$240k
$345k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$165,285
Operating Expenses
$50,842
Operating Income
$114,443
Net Effective Rent
$65,688
Profit (Cash Flow)
$48,755
Renos & Furnishing
$26,880
Setup Costs
$100
Total
$26,980
Revenue Appreciation
3%
Loading...
Cash on Cash Return
180.7%
Payback Period Days
201
Loading...