4 bed • 2 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$10k
$60k
$105k
$155k
Seasonality
Break-even
$4,255/mo
Avg profit / month
$477/mo
Best profit month
Dec $2,827
Revenue Appreciation
3%
Cash on Cash Return
70.73%
Payback Period Days
0