5 bed • 3 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.
$25k
$100k
$175k
$255k
Seasonality
Break-even
$10,731/mo
Avg profit / month
-$728/mo
Best profit month
Mar $8,901
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.45%
Cap Rate
6.15%