2 bed • 2.5 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$15k
$55k
$95k
$145k
Seasonality
Break-even
$7,533/mo
Avg profit / month
$1,924/mo
Best profit month
Mar $9,663
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.25%
Cap Rate
10.12%