5 bed • 4.5 bath • 11 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$95k
$165k
$235k
Seasonality
Break-even
$9,961/mo
Avg profit / month
$1,617/mo
Best profit month
Jul $8,339
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.21%
Cap Rate
9%