3 bed • 2.5 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.
$15k
$35k
$55k
$80k
Seasonality
Break-even
$3,927/mo
Avg profit / month
-$434/mo
Best profit month
Jul $4,460
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.79%
Cap Rate
5.49%