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.
$15k
$60k
$100k
$150k
Seasonality
Break-even
$3,322/mo
Avg profit / month
$3,730/mo
Best profit month
Jul $8,430
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
78.5%
Cap Rate
26.64%