4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$85k
$155k
$235k
Seasonality
Break-even
$5,236/mo
Avg profit / month
$3,744/mo
Best profit month
Jul $8,198
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.88%
Cap Rate
15.37%