3 bed • 1.5 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
$35k
$65k
$90k
Seasonality
Break-even
$3,141/mo
Avg profit / month
$1,355/mo
Best profit month
Jul $4,099
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.95%
Cap Rate
13.19%