3 bed • 2 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
$40k
$70k
$105k
Seasonality
Break-even
$5,019/mo
Avg profit / month
$1,693/mo
Best profit month
Jul $7,266
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.28%
Cap Rate
10.54%