3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$40k
$65k
$95k
Seasonality
Break-even
$7,775/mo
Avg profit / month
-$1,515/mo
Best profit month
Jul $4,571
Revenue Appreciation
3%
Cash on Cash Return
-187.43%
Payback Period Days
0