2 bed • 1 bath • 4 guests
Purchase Price
Manual revenue input
70th revenue percentile
Median of 25 selected comps
$0k
$10k
$15k
$25k
Seasonality
Break-even
$1,180/mo
Avg profit / month
-$414/mo
Best profit month
Aug -$174
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-17.36%
Cap Rate
0.3%