2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$30k
$50k
$75k
Seasonality
Break-even
$7,967/mo
Avg profit / month
-$1,316/mo
Best profit month
Mar $3,208
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.83%
Cap Rate
5.74%