4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$25k
$75k
$120k
$175k
Seasonality
Break-even
$8,192/mo
Avg profit / month
$421/mo
Best profit month
Jun $10,384
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.5%
Cap Rate
7.9%