3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$145k
$275k
$410k
Seasonality
Break-even
$9,038/mo
Avg profit / month
$4,477/mo
Best profit month
Mar $13,492
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
24.56%
Cap Rate
12.75%