4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$70k
$120k
$180k
Seasonality
Break-even
$7,573/mo
Avg profit / month
$1,718/mo
Best profit month
Jul $11,934
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.61%
Cap Rate
9.8%