4 bed • 3 bath • 12 guests
Monthly Rent
$6,763
Zestimate
Manual override
$20k
$100k
$175k
$260k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$171,788
Operating Expenses
$52,370
Operating Income
$119,418
Net Effective Rent
$82,800
Profit (Cash Flow)
$36,618
Renos & Furnishing
$21,560
Setup Costs
$100
Total
$21,660
Revenue Appreciation
3%
Loading...
Cash on Cash Return
169.05%
Payback Period Days
215
Loading...