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.
$15k
$55k
$100k
$145k
Seasonality
Break-even
$3,094/mo
Avg profit / month
$4,507/mo
Best profit month
Jul $7,928
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
118.28%
Cap Rate
38.2%