3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$55k
$105k
$155k
Seasonality
Break-even
$3,447/mo
Avg profit / month
$3,941/mo
Best profit month
Jul $9,773
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
78.56%
Cap Rate
26.49%