2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$35k
$70k
$105k
Seasonality
Break-even
$7,285/mo
Avg profit / month
-$634/mo
Best profit month
Mar $3,890
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.55%
Cap Rate
6.49%