4 bed • 4 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
$8,298/mo
Avg profit / month
$2,076/mo
Best profit month
Jul $13,655
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.54%
Cap Rate
10.01%