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
$50k
$95k
$140k
Seasonality
Break-even
$4,831/mo
Avg profit / month
$856/mo
Best profit month
Jul $5,570
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.53%
Cap Rate
8.7%