1 bed • 1 bath • 1 guests
Monthly Rent
Median of 25 selected comps
$0k
$5k
$10k
$15k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$4,599
Operating Expenses
$8,299
Operating Income
-$3,700
Net Effective Rent
$1,800
Profit (Cash Flow)
-$5,500
Renos & Furnishing
$2,125
Setup Costs
$100
Total
$2,225
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-247.18%
Payback Period Days
0