3 bed • 3 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.
$5k
$55k
$105k
$160k
Seasonality
Break-even
$5,140/mo
Avg profit / month
-$318/mo
Best profit month
Dec $1,692
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.42%
Cap Rate
6.1%