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
$50k
$85k
$130k
Seasonality
Break-even
$3,157/mo
Avg profit / month
$1,762/mo
Best profit month
Jul $5,374
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.32%
Cap Rate
15.37%