5 bed • 3 bath • 7 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$5k
$75k
$145k
$225k
Seasonality
Break-even
$18,655/mo
Avg profit / month
-$13,647/mo
Best profit month
Jul -$12,258
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-23.04%
Cap Rate
1.28%