2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$65k
$120k
$185k
Seasonality
Break-even
$7,853/mo
Avg profit / month
-$1,848/mo
Best profit month
Mar $2,292
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.75%
Cap Rate
5.07%