4 bed • 2 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.
$20k
$75k
$130k
$190k
Seasonality
Break-even
$3,674/mo
Avg profit / month
$1,764/mo
Best profit month
Jul $4,026
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
27.11%
Cap Rate
13.25%