7 bed • 6 bath • 14 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$35k
$110k
$185k
$265k
Seasonality
Break-even
$19,541/mo
Avg profit / month
-$5,318/mo
Best profit month
Jun $11,807
Revenue Appreciation
3%
Cash on Cash Return
-335.42%
Payback Period Days
0