3 bed • 2 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$60k
$110k
$170k
Seasonality
Break-even
$7,487/mo
Avg profit / month
$1,380/mo
Best profit month
Mar $7,967
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.74%
Cap Rate
9.33%