6 bed • 5 bath • 6 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Mark, creator of this analysis.
$20k
$145k
$265k
$400k
Seasonality
Break-even
$11,071/mo
Avg profit / month
$459/mo
Best profit month
Jul $17,798
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.68%
Cap Rate
7.11%