4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$20k
$70k
$115k
$170k
Seasonality
Break-even
$8,181/mo
Avg profit / month
$2,024/mo
Best profit month
Jul $14,198
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.44%
Cap Rate
9.99%