5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$125k
$235k
$350k
Seasonality
Break-even
$7,634/mo
Avg profit / month
$2,175/mo
Best profit month
Jul $14,434
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.23%
Cap Rate
10.45%