4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$125k
$235k
$355k
Seasonality
Break-even
$9,261/mo
Avg profit / month
-$2,352/mo
Best profit month
Jul $5,360
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.16%
Cap Rate
4.97%