2 bed • 2.5 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$65k
$125k
$185k
Seasonality
Break-even
$8,861/mo
Avg profit / month
$881/mo
Best profit month
Mar $7,871
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.67%
Cap Rate
8.38%