4 bed • 2.5 bath • 12 guests
Monthly Rent
$5,377
Zestimate
Median of 18 selected comps
$20k
$95k
$175k
$260k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$124,564
Operating Expenses
$41,272
Operating Income
$83,291
Net Effective Rent
$66,000
Profit (Cash Flow)
$17,291
Renos & Furnishing
$16,232
Setup Costs
$100
Total
$16,332
Revenue Appreciation
3%
Loading...
Cash on Cash Return
105.87%
Payback Period Days
344
Loading...