5 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$20k
$80k
$140k
$205k
Seasonality
Break-even
$5,624/mo
Avg profit / month
$2,967/mo
Best profit month
Jul $10,820
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.68%
Cap Rate
12.68%