4 bed • 3 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$300k
$585k
$895k
Seasonality
Break-even
$21,741/mo
Avg profit / month
-$13,272/mo
Best profit month
Mar -$8,865
Revenue Appreciation
3%
Cash on Cash Return
-1,453.11%
Payback Period Days
0