2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$95k
$145k
Seasonality
Break-even
$9,664/mo
Avg profit / month
-$794/mo
Best profit month
Mar $6,436
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.24%
Cap Rate
6.58%