4 bed • 2 bath • 12 guests
Monthly Rent
$2,521
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$10k
$130k
$255k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$78,156
Operating Expenses
$24,114
Operating Income
$54,042
Net Effective Rent
$23,700
Profit (Cash Flow)
$30,342
Renos & Furnishing
$10,712
Setup Costs
$100
Total
$10,812
Revenue Appreciation
3%
Loading...
Cash on Cash Return
280.63%
Payback Period Days
130
Loading...