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
$7,224/mo
Avg profit / month
-$573/mo
Best profit month
Mar $3,951
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.22%
Cap Rate
6.56%