2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$65k
$115k
$170k
Seasonality
Break-even
$7,795/mo
Avg profit / month
$2,305/mo
Best profit month
Mar $9,316
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.17%
Cap Rate
10.55%