3.5 acre lot $109000
House 5 bedroom2 5 bathrooms 3420 sq feet
Coast to be build $812000
swimming pool $60000
Total $981000
Vacation house rent $1100 by day
75% occupancy
24750 $ By month
Taxes Bills 2000$
Management company fee 15% $3700
Net total by month $19050