4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$70k
$130k
$190k
Seasonality
Break-even
$4,939/mo
Avg profit / month
$4,439/mo
Best profit month
Jul $10,629
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
48.74%
Cap Rate
18.35%