3 bed • 2 bath • 6 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
$120k
$180k
Seasonality
Break-even
$4,698/mo
Avg profit / month
$1,096/mo
Best profit month
Jul $6,833
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.36%
Cap Rate
9.38%