7 bed • 8 bath • 14 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$35k
$245k
$455k
$685k
$683,671 | $2,371 | 78% | 7 | 16 | 16 | 8 | 4 | $888 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (56) | 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 | |
$371,095 | $1,269 | 63% | 6 | 10 | 16 | 6.5 | 4 | $700 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (89) | Profile | |
$362,897 | $2,049 | 51% | 7 | 12 | 16 | 8.5 | 3 | $1,507 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile |
Seasonality
Break-even
$31,687/mo
Avg profit / month
-$14,324/mo
Best profit month
Jul $7,877
Revenue Appreciation
3%
Cash on Cash Return
-920.17%
Payback Period Days
0