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
$65k
$120k
$180k
Seasonality
Break-even
$11,982/mo
Avg profit / month
-$4,257/mo
Best profit month
Jul $2,140
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.68%
Cap Rate
3.82%