5 bed • 2.5 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
$115k
$165k
Seasonality
Break-even
$6,340/mo
Avg profit / month
$2,091/mo
Best profit month
Jul $9,222
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.58%
Cap Rate
10.18%