4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$30k
$100k
$170k
$250k
Seasonality
Break-even
$6,969/mo
Avg profit / month
-$2,311/mo
Best profit month
Jul -$1,009
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.62%
Cap Rate
4.11%