3 bed • 3 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
$45k
$85k
$130k
Seasonality
Break-even
$4,011/mo
Avg profit / month
$2,292/mo
Best profit month
Jul $4,548
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
32.13%
Cap Rate
14.28%