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.
$10k
$45k
$80k
$120k
Seasonality
Break-even
$5,909/mo
Avg profit / month
-$312/mo
Best profit month
Jul $3,316
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.99%
Cap Rate
6.22%