4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Jordan, creator of this analysis.
$10k
$70k
$125k
$185k
Seasonality
Break-even
$4,482/mo
Avg profit / month
$6,803/mo
Best profit month
Jul $14,583
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
105.6%
Cap Rate
34.14%