3 bed • 2 bath • 9 guests
Monthly Rent
$2,353
Zestimate
Median of 25 comps selected by Eugene, creator of this analysis.
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$42,348
Operating Expenses
$21,952
Operating Income
$20,396
Net Effective Rent
$42,000
Profit (Cash Flow)
-$21,604
Renos & Furnishing
$9,408
Setup Costs
$100
Total
$9,508
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-227.21%
Payback Period Days
0
Loading...