3 bed • 3 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$70k
$120k
$175k
Seasonality
Break-even
$7,661/mo
Avg profit / month
-$1,206/mo
Best profit month
Jul $5,653
Revenue Appreciation
3%
Cash on Cash Return
-138.86%
Payback Period Days
0