1 bed • 1 bath • 2 guests
Monthly Rent
Median of 25 selected comps
$0k
$15k
$25k
$40k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$22,407
Operating Expenses
$17,266
Operating Income
$5,141
Net Effective Rent
$804
Profit (Cash Flow)
$4,337
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Revenue Appreciation
3%
Loading...
Cash on Cash Return
99.7%
Payback Period Days
366