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.
$20k
$105k
$190k
$280k
Seasonality
Break-even
$6,382/mo
Avg profit / month
$4,105/mo
Best profit month
Jul $10,402
Revenue Appreciation
3%
Cash on Cash Return
415.98%
Payback Period Days
0