2 bed • 1 bath • 6 guests
Monthly Rent
$2,391
Zestimate
Median of 23 comps selected by Edwin, creator of this analysis.
$5k
$45k
$80k
$120k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$43,737
Operating Expenses
$22,278
Operating Income
$21,459
Net Effective Rent
$30,000
Profit (Cash Flow)
-$8,541
Renos & Furnishing
$8,664
Setup Costs
$100
Total
$8,764
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-97.45%
Payback Period Days
0
Loading...