3 bed • 2 bath • 9 guests
Monthly Rent
$4,244
Zestimate
Median of 10 comps selected by James, creator of this analysis.
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$82,916
Operating Expenses
$31,485
Operating Income
$51,431
Net Effective Rent
$57,600
Profit (Cash Flow)
-$6,169
Renos & Furnishing
$8,600
Setup Costs
$100
Total
$8,700
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-70.91%
Payback Period Days
0
Loading...