3 bed • 2 bath • 6 guests
Purchase Price
Median of 25 selected comps
$10k
$85k
$160k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$123,596
Operating Expenses
$39,701
Operating Income
$83,895
Mortgage & Taxes
$3,750
Profit (Cash Flow)
$80,145
Renos & Furnishing
$6,376
Total
$6,376
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.37%
Cap Rate
16.77%