5 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Mark, creator of this analysis.
$5k
$50k
$95k
$145k
Seasonality
Break-even
$10,078/mo
Avg profit / month
-$1,315/mo
Best profit month
Jul $3,374
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.8%
Cap Rate
5.6%