3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$75k
$140k
$205k
Seasonality
Break-even
$7,150/mo
Avg profit / month
-$3,428/mo
Best profit month
Jul -$2,564
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.45%
Cap Rate
2.8%