5 bed • 2.5 bath • 9 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
$19,070/mo
Avg profit / month
-$10,874/mo
Best profit month
Jul -$7,611
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.15%
Cap Rate
2.39%