3 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Mark, creator of this analysis.
$15k
$50k
$85k
$120k
Seasonality
Break-even
$4,713/mo
Avg profit / month
$1,194/mo
Best profit month
Jul $4,027
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.34%
Cap Rate
9.61%