2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$40k
$75k
$110k
Seasonality
Break-even
$3,178/mo
Avg profit / month
$605/mo
Best profit month
Jul $2,079
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.39%
Cap Rate
9.38%