4 bed • 4.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$70k
$115k
$160k
Seasonality
Break-even
$7,881/mo
Avg profit / month
$1,458/mo
Best profit month
Jul $12,203
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.57%
Cap Rate
9.32%