3 bed • 2.5 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.
$5k
$55k
$105k
$155k
Seasonality
Break-even
$3,387/mo
Avg profit / month
$3,522/mo
Best profit month
Jul $7,389
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
70.11%
Cap Rate
24.35%