7 bed • 7 bath • 14 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$155k
$275k
$410k
$407,055 | $1,651 | 63% | 6 | 20 | 16 | 7 | 4 | $750 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (23) | Profile | |
$371,095 | $1,269 | 63% | 6 | 10 | 16 | 6.5 | 4 | $700 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (89) | Profile | |
$362,897 | $2,049 | 51% | 7 | 12 | 16 | 8.5 | 3 | $1,507 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$354,113 | $1,244 | 68% | 7 | 13 | 16 | 6.5 | 4 | $707 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (70) | Profile | |
$269,711 | $1,248 | 69% | 7 | 13 | 16 | 7 | 2 | $750 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile |
Seasonality
Break-even
$22,880/mo
Avg profit / month
-$7,317/mo
Best profit month
Jul $12,173
Revenue Appreciation
3%
Cash on Cash Return
-463.13%
Payback Period Days
0