4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$95k
$170k
$250k
Seasonality
Break-even
$9,550/mo
Avg profit / month
-$1,558/mo
Best profit month
Jul $8,154
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.52%
Cap Rate
5.81%