4 bed • 2 bath • 12 guests
Monthly Rent
$3,272
Zestimate
Median of 25 comps selected by James, creator of this analysis.
$15k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$97,567
Operating Expenses
$34,928
Operating Income
$62,639
Net Effective Rent
$39,264
Profit (Cash Flow)
$23,375
Renos & Furnishing
$12,680
Setup Costs
$100
Total
$12,780
Revenue Appreciation
3%
Loading...
Cash on Cash Return
182.9%
Payback Period Days
199
Loading...