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.
$5k
$50k
$95k
$140k
Seasonality
Break-even
$3,341/mo
Avg profit / month
$1,265/mo
Best profit month
Jul $3,748
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.74%
Cap Rate
12.07%