4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$120k
$235k
$355k
Seasonality
Break-even
$7,748/mo
Avg profit / month
$1,709/mo
Best profit month
Jul $8,164
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.28%
Cap Rate
9.72%