6 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
$260k
$495k
$745k
$742,679 | $2,272 | 74% | 6 | 20 | 16 | 6.5 | 2 | $1,033 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (83) | Profile | |
$393,547 | $1,317 | 70% | 8 | 13 | 16 | 4 | 4 | $913 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (106) | Profile | |
$347,053 | $1,263 | 55% | 6 | 9 | 16 | 4 | 2 | $595 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (46) | Profile | |
$315,713 | $1,384 | 51% | 6 | 10 | 16 | 4 | 2 | $719 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (118) | Profile | |
$307,995 | $1,090 | 65% | 6 | 14 | 16 | 3 | 2 | $407 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (244) | Profile |
Seasonality
Break-even
$5,935/mo
Avg profit / month
$7,816/mo
Best profit month
Jul $16,177
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
71.52%
Cap Rate
24.27%