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
$80k
$140k
$210k
Seasonality
Break-even
$4,829/mo
Avg profit / month
$4,131/mo
Best profit month
Jul $10,518
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
45.5%
Cap Rate
17.78%