3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$50k
$90k
$135k
Seasonality
Break-even
$7,840/mo
Avg profit / month
-$1,224/mo
Best profit month
Jul $6,257
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.42%
Cap Rate
5.83%