121 bed • 121 bath • 363 guests
Monthly Rent
Median of 25 comps selected by Evelyn, creator of this analysis.
$25k
$305k
$585k
$885k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$402,399
Operating Expenses
$106,564
Operating Income
$295,835
Net Effective Rent
$26,400
Profit (Cash Flow)
$269,435
Renos & Furnishing
$1,079,800
Setup Costs
$100
Total
$1,079,900
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.95%
Payback Period Days
1462