4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$100k
$170k
$250k
Seasonality
Break-even
$9,510/mo
Avg profit / month
-$1,631/mo
Best profit month
Jul $3,061
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.85%
Cap Rate
5.73%