2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$70k
$125k
$185k
Seasonality
Break-even
$7,905/mo
Avg profit / month
-$2,920/mo
Best profit month
Jul $1,626
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.12%
Cap Rate
3.85%