1 bed • 1 bath • 2 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$5k
$10k
$15k
Seasonality
Break-even
$1,112/mo
Avg profit / month
-$364/mo
Best profit month
Aug -$165
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-18.23%
Cap Rate
0.14%