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
$2,989/mo
Avg profit / month
$1,290/mo
Best profit month
Jul $4,304
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.79%
Cap Rate
13.48%