3 bed • 2 bath • 9 guests
Monthly Rent
$1,734
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$10k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$48,750
Operating Expenses
$23,456
Operating Income
$25,294
Net Effective Rent
$54,000
Profit (Cash Flow)
-$28,706
Renos & Furnishing
$7,296
Setup Costs
$100
Total
$7,396
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-388.13%
Payback Period Days
0
Loading...