3 bed • 4 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$90k
$130k
Seasonality
Break-even
$7,700/mo
Avg profit / month
$439/mo
Best profit month
Jul $9,678
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.81%
Cap Rate
7.96%