4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$25k
$70k
$120k
$170k
Seasonality
Break-even
$7,255/mo
Avg profit / month
-$363/mo
Best profit month
Jul $7,350
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.91%
Cap Rate
6.86%