2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$45k
$80k
$115k
Seasonality
Break-even
$7,839/mo
Avg profit / month
-$1,188/mo
Best profit month
Mar $3,337
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.27%
Cap Rate
5.87%