3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$45k
$80k
$120k
Seasonality
Break-even
$6,005/mo
Avg profit / month
$649/mo
Best profit month
Jun $7,289
Revenue Appreciation
3%
Cash on Cash Return
119.76%
Payback Period Days
0