4 bed • 3 bath • 9 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 selected comps
$30k
$60k
$90k
$125k
Seasonality
Break-even
$7,306/mo
Avg profit / month
$1,113/mo
Best profit month
Jul $10,677
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.17%
Cap Rate
8.99%