4 bed • 4.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$90k
$165k
$250k
Seasonality
Break-even
$8,601/mo
Avg profit / month
-$3,228/mo
Best profit month
Jul -$1,732
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.93%
Cap Rate
3.85%