4 bed • 2 bath • 10 guests
Median of 25 comps selected by Wayne, creator of this analysis.
$25k
$75k
$130k
$190k
$188,604 | $134,688 | $924 | 55.9% | 4 | 10 | 60 | 5 | 4 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$131,978 | $97,139 | $840 | 43.1% | 4 | 11 | 46 | 6 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$108,641 | $54,529 | $387 | 76.9% | 4 | 8 | 16 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (121) | — | |
$96,942 | $49,846 | $472 | 56.3% | 4 | 10 | 28 | 5 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$88,934 | $56,480 | $502 | 48.6% | 4 | 10 | 76 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (23) | — |
Seasonality
Break-even
$2,383/mo
Avg profit / month
$2,906/mo
Best profit month
Jul $9,737