3 bed • 3 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$20k
$70k
$125k
$180k
Seasonality
Break-even
$10,190/mo
Avg profit / month
-$3,050/mo
Best profit month
Jul $3,850
Revenue Appreciation
3%
Cash on Cash Return
-388.94%
Payback Period Days
0