2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$10k
$55k
$95k
$145k
Seasonality
Break-even
$7,024/mo
Avg profit / month
-$775/mo
Best profit month
Mar $3,895
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.59%
Cap Rate
6.25%