8 bed • 4 bath • 18 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$120k
$215k
$320k
Seasonality
Break-even
$10,606/mo
Avg profit / month
$5,938/mo
Best profit month
Jun $25,586
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.38%
Cap Rate
13.36%