3 bed • 2 bath • 9 guests
Monthly Rent
$3,569
Zestimate
Median of 24 comps selected by BARBARA, creator of this analysis.
$15k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$71,407
Operating Expenses
$15,868
Operating Income
$55,538
Net Effective Rent
$30,780
Profit (Cash Flow)
$24,758
Renos & Furnishing
$13,432
Setup Costs
$100
Total
$13,532
Revenue Appreciation
3%
Loading...
Cash on Cash Return
182.96%
Payback Period Days
199
Loading...