4 bed • 4.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$75k
$125k
$180k
Seasonality
Break-even
$8,294/mo
Avg profit / month
$4,889/mo
Best profit month
Jul $15,559
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
29.53%
Cap Rate
14%