3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$75k
$140k
$205k
Seasonality
Break-even
$8,475/mo
Avg profit / month
-$3,948/mo
Best profit month
Jul -$2,788
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.5%
Cap Rate
3.06%