2 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$35k
$65k
$95k
Seasonality
Break-even
$8,161/mo
Avg profit / month
-$962/mo
Best profit month
Jul $6,744
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.82%
Cap Rate
6.21%