6 bed • 4 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Buck, creator of this analysis.
$15k
$100k
$190k
$280k
Seasonality
Break-even
$6,703/mo
Avg profit / month
$5,825/mo
Best profit month
Jul $19,271
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
42.28%
Cap Rate
16.73%