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
$1,103/mo
Avg profit / month
-$465/mo
Best profit month
Aug -$340
Property Appreciation
2%
Revenue Appreciation
3%
Cash on Cash Return
-23.82%
Cap Rate
-1.22%