4 bed • 4.5 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$75k
$125k
$180k
Seasonality
Break-even
$9,533/mo
Avg profit / month
$3,250/mo
Best profit month
Jul $13,670
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.57%
Cap Rate
10.93%