4 bed • 4 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$25k
$80k
$135k
$190k
Seasonality
Break-even
$7,191/mo
Avg profit / month
$872/mo
Best profit month
Dec $5,221
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.19%
Cap Rate
7.92%