3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$15k
$60k
$100k
$150k
Seasonality
Break-even
$9,332/mo
Avg profit / month
-$3,062/mo
Best profit month
Jul $3,140
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.11%
Cap Rate
4.31%