3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$100k
$190k
$285k
Seasonality
Break-even
$9,291/mo
Avg profit / month
$1,438/mo
Best profit month
Mar $9,043
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.07%
Cap Rate
8.94%