3 bed • 2 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$55k
$100k
$150k
Seasonality
Break-even
$7,809/mo
Avg profit / month
$2,400/mo
Best profit month
Mar $9,173
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.58%
Cap Rate
10.69%