5 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$20k
$80k
$140k
$205k
Seasonality
Break-even
$5,269/mo
Avg profit / month
$5,043/mo
Best profit month
Jul $12,460
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
50.69%
Cap Rate
18.94%