4 bed • 2.5 bath • 8 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
$175k
Seasonality
Break-even
$4,573/mo
Avg profit / month
$3,458/mo
Best profit month
Jul $7,684
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
40.95%
Cap Rate
16.5%