3 bed • 1.5 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.
$10k
$45k
$75k
$110k
Seasonality
Break-even
$3,993/mo
Avg profit / month
$657/mo
Best profit month
Jul $4,660
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.51%
Cap Rate
8.71%