5 bed • 3 bath • 15 guests
Monthly Rent
$3,272
Zestimate
Manual override
$35k
$135k
$235k
$345k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$118,291
Operating Expenses
$39,798
Operating Income
$78,493
Net Effective Rent
$39,264
Profit (Cash Flow)
$39,229
Renos & Furnishing
$12,680
Setup Costs
$100
Total
$12,780
Revenue Appreciation
3%
Loading...
Cash on Cash Return
306.95%
Payback Period Days
118
Loading...