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.
$15k
$50k
$90k
$130k
Seasonality
Break-even
$3,604/mo
Avg profit / month
$3,456/mo
Best profit month
Jul $6,850
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
61.34%
Cap Rate
21.82%