2 bed • 2 bath • 4 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
$75k
$110k
Seasonality
Break-even
$3,040/mo
Avg profit / month
$980/mo
Best profit month
Jul $3,724
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.01%
Cap Rate
11.54%