4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Mark, creator of this analysis.
$10k
$85k
$155k
$235k
Seasonality
Break-even
$11,153/mo
Avg profit / month
-$3,101/mo
Best profit month
Jul $3,330
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.08%
Cap Rate
4.41%