4 bed • 4 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$20k
$70k
$120k
$170k
Seasonality
Break-even
$6,169/mo
Avg profit / month
$579/mo
Best profit month
Oct $2,851
Revenue Appreciation
3%
Cash on Cash Return
85.29%
Payback Period Days
0