4 bed • 5 bath • 5 guests
Monthly Rent
Median of 4 selected comps
$5k
$30k
$50k
$75k
Sign up to see the data on 7 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$28,376
Operating Expenses
$18,668
Operating Income
$9,708
Net Effective Rent
$36,000
Profit (Cash Flow)
-$26,292
Renos & Furnishing
$11,250
Setup Costs
$100
Total
$11,350
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-231.64%
Payback Period Days
0