5 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$15k
$75k
$140k
$210k
Seasonality
Break-even
$5,077/mo
Avg profit / month
$3,628/mo
Best profit month
Jul $9,853
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.62%
Cap Rate
15.46%