3 bed • 3 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$15k
$55k
$100k
$145k
Seasonality
Break-even
$7,482/mo
Avg profit / month
-$1,207/mo
Best profit month
Jul $5,060
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.67%
Cap Rate
5.76%