3 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$85k
$165k
$250k
Seasonality
Break-even
$5,828/mo
Avg profit / month
$9/mo
Best profit month
Jul $1,315
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.3%
Cap Rate
6.76%