2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$65k
$125k
$185k
Seasonality
Break-even
$8,121/mo
Avg profit / month
-$1,470/mo
Best profit month
Mar $3,537
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.47%
Cap Rate
5.6%