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
$7,994/mo
Avg profit / month
$2,215/mo
Best profit month
Mar $8,989
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.05%
Cap Rate
10.33%