3 bed • 2 bath • 9 guests
Monthly Rent
Median of 19 comps selected by CityVista, creator of this analysis.
$5k
$35k
$70k
$105k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$48,119
Operating Expenses
$23,308
Operating Income
$24,811
Net Effective Rent
$36,000
Profit (Cash Flow)
-$11,189
Renos & Furnishing
$13,696
Setup Costs
$100
Total
$13,796
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-81.1%
Payback Period Days
0
Loading...