3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$15k
$55k
$90k
$130k
Seasonality
Break-even
$7,512/mo
Avg profit / month
$1,309/mo
Best profit month
Jul $11,416
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.24%
Cap Rate
9.22%