1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$45k
$75k
$110k
Seasonality
Break-even
$8,533/mo
Avg profit / month
-$2,498/mo
Best profit month
Mar $2,379
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.05%
Cap Rate
4.58%