1 bed • 1 bath • 2 guests
Monthly Rent
Median of 25 selected comps
$0k
$10k
$15k
$25k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$10,817
Operating Expenses
$11,974
Operating Income
-$1,157
Net Effective Rent
$6,000
Profit (Cash Flow)
-$7,157
Renos & Furnishing
$3,188
Setup Costs
$100
Total
$3,288
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-217.67%
Payback Period Days
0