2 bed • 2 bath • 5 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$5k
$60k
$120k
$180k
Seasonality
Break-even
$6,931/mo
Avg profit / month
$2,149/mo
Best profit month
Mar $7,776
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.23%
Cap Rate
10.81%