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.
$5k
$55k
$105k
$155k
Seasonality
Break-even
$4,032/mo
Avg profit / month
$3,080/mo
Best profit month
Jul $7,148
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.4%
Cap Rate
17.3%