5 bed • 2 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.
$20k
$105k
$185k
$275k
Seasonality
Break-even
$4,293/mo
Avg profit / month
$2,708/mo
Best profit month
Jul $7,791
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
33.57%
Cap Rate
14.88%