3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$50k
$80k
$120k
Seasonality
Break-even
$7,723/mo
Avg profit / month
-$2,006/mo
Best profit month
Jul $1,504
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.69%
Cap Rate
4.84%