1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$15k
$55k
$95k
$140k
Seasonality
Break-even
$6,993/mo
Avg profit / month
-$744/mo
Best profit month
Mar $3,561
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.46%
Cap Rate
6.28%