3 bed • 1 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.
$5k
$50k
$95k
$140k
Seasonality
Break-even
$2,111/mo
Avg profit / month
$2,983/mo
Best profit month
Jul $6,901
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
180.26%
Cap Rate
71.95%