10 bed ⢠9 bath ⢠30 guests
Monthly Rent
$1,827
Zestimate
Median of 25 comps selected by CityVista, creator of this analysis.
$10k
$125k
$245k
$370k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$87,377
Operating Expenses
$32,534
Operating Income
$54,843
Net Effective Rent
$48,000
Profit (Cash Flow)
$6,843
Renos & Furnishing
$50,392
Setup Costs
$100
Total
$50,492
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.55%
Payback Period Days
2693
Loading...