1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$90k
$165k
$250k
Seasonality
Break-even
$7,416/mo
Avg profit / month
-$466/mo
Best profit month
Mar $4,895
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.5%
Cap Rate
6.73%