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
$7,484/mo
Avg profit / month
-$2,429/mo
Best profit month
Mar $902
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.59%
Cap Rate
4.22%