3 bed • 2.5 bath • 9 guests
Monthly Rent
$4,551
Zestimate
Manual override
$5k
$80k
$155k
$235k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$130,320
Operating Expenses
$42,625
Operating Income
$87,695
Net Effective Rent
$60,000
Profit (Cash Flow)
$27,695
Renos & Furnishing
$17,136
Setup Costs
$100
Total
$17,236
Revenue Appreciation
3%
Loading...
Cash on Cash Return
160.67%
Payback Period Days
227
Loading...