4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$70k
$130k
$190k
Seasonality
Break-even
$11,053/mo
Avg profit / month
-$3,987/mo
Best profit month
Jul $3,188
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.95%
Cap Rate
3.75%