3 bed • 2 bath • 9 guests
Monthly Rent
$2,695
Zestimate
Median of 25 comps selected by Edwin, creator of this analysis.
$5k
$50k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$64,371
Operating Expenses
$27,127
Operating Income
$37,244
Net Effective Rent
$46,200
Profit (Cash Flow)
-$8,956
Renos & Furnishing
$13,480
Setup Costs
$100
Total
$13,580
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-65.95%
Payback Period Days
0
Loading...