4 bed ⢠4 bath ⢠8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$175k
$335k
$510k
$507,871 | $1,849 | 77% | 4 | 5 | 8 | 4 | 2 | $3,312 | ā | ā | ā | Yes / Yes | ā | āļø 4.77 (13) | Profile | |
$260,559 | $814 | 74% | 4 | 5 | 8 | 2.5 | 4 | $405 | ā | ā | ā | Yes / Yes | ā | āļø 4.96 (72) | Profile | |
$220,784 | $933 | 62% | 4 | 4 | 8 | 3.5 | 5 | $525 | ā | ā | ā | Yes / Yes | ā | āļø 5 (15) | Profile | |
$208,220 | $575 | 88% | 4 | 6 | 8 | 3 | 6 | $440 | ā | ā | ā | Yes / Yes | ā | āļø 4.98 (107) | Profile | |
$189,795 | $722 | 71% | 4 | 5 | 8 | 3.5 | 3 | $0 | ā | ā | ā | Yes / Yes | ā | āļø 4.98 (101) | Profile |
Seasonality
Break-even
$18,235/mo
Avg profit / month
-$9,809/mo
Best profit month
Mar -$5,249
Revenue Appreciation
3%
Cash on Cash Return
-1,042.52%
Payback Period Days
0