3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$60k
$100k
$150k
Seasonality
Break-even
$6,955/mo
Avg profit / month
-$1,237/mo
Best profit month
Jul $2,273
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.44%
Cap Rate
5.57%