3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$35k
$60k
$90k
Seasonality
Break-even
$3,509/mo
Avg profit / month
$664/mo
Best profit month
Jul $2,026
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.37%
Cap Rate
9.19%