4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$85k
$155k
$235k
Seasonality
Break-even
$3,147/mo
Avg profit / month
$1,937/mo
Best profit month
Jul $4,727
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.22%
Cap Rate
16.44%