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.
$15k
$55k
$90k
$135k
Seasonality
Break-even
$4,253/mo
Avg profit / month
$1,965/mo
Best profit month
Jul $6,979
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.11%
Cap Rate
12.49%