6 bed • 6 bath • 14 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$145k
$270k
$405k
Seasonality
Break-even
$9,309/mo
Avg profit / month
$6,476/mo
Best profit month
Jul $24,681
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
34.12%
Cap Rate
15.18%