5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$120k
$230k
$345k
Seasonality
Break-even
$4,637/mo
Avg profit / month
$4,142/mo
Best profit month
Jul $11,477
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
48.44%
Cap Rate
18.6%