4 bed • 2.5 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.
$15k
$60k
$110k
$165k
Seasonality
Break-even
$4,318/mo
Avg profit / month
$1,792/mo
Best profit month
Jul $5,726
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.91%
Cap Rate
11.81%