5 bed • 3 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$95k
$155k
$225k
Seasonality
Break-even
$9,021/mo
Avg profit / month
-$1,366/mo
Best profit month
Jul $7,530
Revenue Appreciation
3%
Cash on Cash Return
-106.97%
Payback Period Days
0