5 bed • 5 bath • 15 guests
Monthly Rent
$3,485
Zestimate
Manual override
$10k
$40k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$89,093
Operating Expenses
$32,937
Operating Income
$56,156
Net Effective Rent
$41,820
Profit (Cash Flow)
$14,336
Renos & Furnishing
$24,648
Setup Costs
$100
Total
$24,748
Revenue Appreciation
3%
Loading...
Cash on Cash Return
57.92%
Payback Period Days
630
Loading...