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.
$10k
$60k
$105k
$155k
Seasonality
Break-even
$3,932/mo
Avg profit / month
$1,765/mo
Best profit month
Jul $3,882
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.12%
Cap Rate
12.54%