2 bed • 2.5 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$65k
$120k
$180k
Seasonality
Break-even
$8,379/mo
Avg profit / month
$23/mo
Best profit month
Mar $5,823
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.39%
Cap Rate
7.4%