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
$7,171/mo
Avg profit / month
$1,909/mo
Best profit month
Mar $7,536
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.92%
Cap Rate
10.28%