2 bed • 1.5 bath • 4 guests
Monthly Rent
Median of 25 selected comps
$0k
$5k
$5k
$10k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$5,277
Operating Expenses
$10,672
Operating Income
-$5,395
Net Effective Rent
$12,000
Profit (Cash Flow)
-$17,395
Renos & Furnishing
$4,782
Setup Costs
$100
Total
$4,882
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-356.31%
Payback Period Days
0