1 bed • 1 bath • 1 guests
Monthly Rent
Median of 25 selected comps
$0k
$10k
$20k
$30k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$24,541
Operating Expenses
$11,707
Operating Income
$12,834
Net Effective Rent
$18,000
Profit (Cash Flow)
-$5,166
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-118.76%
Payback Period Days
0