2 bed • 1 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
$75k
$105k
Seasonality
Break-even
$4,977/mo
Avg profit / month
$325/mo
Best profit month
Oct $1,801
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.3%
Cap Rate
7.44%