3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$10k
$60k
$115k
$170k
Seasonality
Break-even
$7,791/mo
Avg profit / month
$3,411/mo
Best profit month
Mar $11,468
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.15%
Cap Rate
12.22%