3 bed • 2 bath • 6 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$25k
$45k
$70k
Seasonality
Break-even
$1,352/mo
Avg profit / month
-$88/mo
Best profit month
Aug $295
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-1.69%
Cap Rate
4.3%