3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$70k
$125k
$180k
Seasonality
Break-even
$7,067/mo
Avg profit / month
$743/mo
Best profit month
Mar $7,064
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.1%
Cap Rate
8.49%