3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$65k
$120k
$180k
Seasonality
Break-even
$9,412/mo
Avg profit / month
-$118/mo
Best profit month
Mar $6,260
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.7%
Cap Rate
7.25%