5 bed • 2 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
$65k
$110k
$165k
Seasonality
Break-even
$11,982/mo
Avg profit / month
-$4,646/mo
Best profit month
Jul $1,858
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.73%
Cap Rate
3.57%