4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$55k
$95k
$140k
Seasonality
Break-even
$3,707/mo
Avg profit / month
$2,205/mo
Best profit month
Jul $6,265
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.98%
Cap Rate
15.01%