6 bed • 5.5 bath • 16 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Mark, creator of this analysis.
$20k
$150k
$285k
$425k
Seasonality
Break-even
$9,958/mo
Avg profit / month
$2,310/mo
Best profit month
Jul $10,623
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.33%
Cap Rate
8.9%