3 bed • 2 bath • 9 guests
Monthly Rent
Median of 25 selected comps
$5k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$33,476
Operating Expenses
$19,867
Operating Income
$13,609
Net Effective Rent
$180,000
Profit (Cash Flow)
-$166,391
Renos & Furnishing
$8,480
Setup Costs
$100
Total
$8,580
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1,939.28%
Payback Period Days
0