3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$0k
$40k
$80k
$125k
Seasonality
Break-even
$4,105/mo
Avg profit / month
$107/mo
Best profit month
Jul $1,231
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.6%
Cap Rate
7.04%