8 bed • 7 bath • 16 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$70k
$195k
$325k
$460k
$461,081 | $1,664 | 64% | 8 | 11 | 16 | 7 | 5 | $1,968 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$443,466 | $1,866 | 57% | 9 | 21 | 16 | 9 | 3 | $2,642 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (19) | Profile | |
$420,985 | $2,404 | 60% | 8 | 21 | 16 | 9.5 | 4 | $1,715 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (7) | Profile | |
$418,171 | $1,968 | 50% | 9 | 21 | 16 | 8 | 3 | $2,527 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (20) | Profile | |
$407,055 | $1,651 | 63% | 6 | 20 | 16 | 7 | 4 | $750 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (23) | Profile |
Seasonality
Break-even
$34,209/mo
Avg profit / month
-$16,865/mo
Best profit month
Jul $5,251
Revenue Appreciation
3%
Cash on Cash Return
-993.07%
Payback Period Days
0