5 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Buck, creator of this analysis.
$10k
$60k
$110k
$165k
Seasonality
Break-even
$4,959/mo
Avg profit / month
$3,714/mo
Best profit month
Jul $7,910
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
45.63%
Cap Rate
19.21%