4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$65k
$120k
$175k
Seasonality
Break-even
$5,152/mo
Avg profit / month
$6,250/mo
Best profit month
Jul $14,934
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
69.23%
Cap Rate
23.41%