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.
$5k
$30k
$55k
$80k
Seasonality
Break-even
$3,517/mo
Avg profit / month
-$154/mo
Best profit month
Mar $683
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.72%
Cap Rate
6.21%