6 bed • 6 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$155k
$275k
$410k
$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 | |
$354,113 | $1,244 | 68% | 7 | 13 | 16 | 6.5 | 4 | $707 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (70) | Profile | |
$252,837 | $1,583 | 38% | 6 | 7 | 14 | 6.5 | 3 | $1,625 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$230,477 | $905 | 71% | 6 | 13 | 16 | 4.5 | 6 | $595 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile |
Seasonality
Break-even
$24,122/mo
Avg profit / month
-$8,970/mo
Best profit month
Jun $8,365
Revenue Appreciation
3%
Cash on Cash Return
-659.25%
Payback Period Days
0