4 bed • 2 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$80k
$135k
$195k
Seasonality
Break-even
$6,976/mo
Avg profit / month
-$1,096/mo
Best profit month
Mar $2,495
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.5%
Cap Rate
5.78%