1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$60k
$110k
$170k
Seasonality
Break-even
$7,391/mo
Avg profit / month
-$2,336/mo
Best profit month
Mar $994
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.27%
Cap Rate
4.29%