6 bed • 6 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$155k
$275k
$410k
Seasonality
Break-even
$30,279/mo
Avg profit / month
-$15,833/mo
Best profit month
Jun $1,921
Revenue Appreciation
3%
Cash on Cash Return
-1,192.26%
Payback Period Days
0