3 bed • 2.5 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
$55k
$100k
$145k
Seasonality
Break-even
$7,327/mo
Avg profit / month
-$1,207/mo
Best profit month
Jul $1,564
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.35%
Cap Rate
5.23%