5 bed • 6 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$135k
$245k
$355k
Seasonality
Break-even
$18,224/mo
Avg profit / month
-$2,193/mo
Best profit month
Jul $10,833
Revenue Appreciation
3%
Cash on Cash Return
-152.18%
Payback Period Days
0