4 bed • 2.5 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
$7,737/mo
Avg profit / month
$684/mo
Best profit month
Jul $6,263
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.19%
Cap Rate
8.29%