3 bed • 2 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$60k
$100k
$145k
Seasonality
Break-even
$7,533/mo
Avg profit / month
-$394/mo
Best profit month
Jul $7,258
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.01%
Cap Rate
6.84%