5 bed • 3 bath • 15 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$15k
$90k
$160k
$240k
Seasonality
Break-even
$7,562/mo
Avg profit / month
$5,300/mo
Best profit month
Jul $7,954
Revenue Appreciation
3%
Cash on Cash Return
535.13%
Payback Period Days
0