4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$80k
$145k
$215k
Seasonality
Break-even
$5,636/mo
Avg profit / month
$3,045/mo
Best profit month
Jul $9,436
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.72%
Cap Rate
12.84%