2 bed • 1 bath • 4 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$10k
$15k
$25k
Seasonality
Break-even
$1,162/mo
Avg profit / month
-$506/mo
Best profit month
Aug -$387
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-21.95%
Cap Rate
-0.87%