4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$130k
$240k
$355k
Seasonality
Break-even
$8,764/mo
Avg profit / month
-$719/mo
Best profit month
Jul $7,550
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.23%
Cap Rate
6.57%