4 bed • 4 bath • 12 guests
Monthly Rent
$3,582
Zestimate
Median of 21 comps selected by Edwin, creator of this analysis.
$10k
$45k
$85k
$120k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$53,416
Operating Expenses
$24,553
Operating Income
$28,863
Net Effective Rent
$47,940
Profit (Cash Flow)
-$19,077
Renos & Furnishing
$32,336
Setup Costs
$100
Total
$32,436
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-58.81%
Payback Period Days
0
Loading...