3 bed • 2 bath • 9 guests
Monthly Rent
$2,267
Zestimate
Median of 0 comps selected by James, creator of this analysis.
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$43,660
Operating Expenses
$22,260
Operating Income
$21,400
Net Effective Rent
$34,800
Profit (Cash Flow)
-$13,400
Renos & Furnishing
$10,440
Setup Costs
$100
Total
$10,540
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-127.13%
Payback Period Days
0
Loading...