2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$50k
$90k
$130k
Seasonality
Break-even
$6,643/mo
Avg profit / month
-$579/mo
Best profit month
Mar $3,964
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.6%
Cap Rate
6.47%