4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$85k
$155k
$230k
Seasonality
Break-even
$3,847/mo
Avg profit / month
$4,092/mo
Best profit month
Jul $10,037
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
65.73%
Cap Rate
23.22%