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
$85k
$155k
$235k
Seasonality
Break-even
$6,924/mo
Avg profit / month
$820/mo
Best profit month
Jul $5,683
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.12%
Cap Rate
7.9%