Lot 1.39 Ac 56000
House 3 bedroom2 2,5 bathrooms 1350 sq feet
Coast to be build $454000
swimming pool $60000
Total $570000
Vacation house rent $400 by day
85% occupancy
10280 $ By month
Taxes Bills 1000$
Management company fee 15% $1530
Net total by month $7780