7 bed • 6 bath • 14 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$35k
$210k
$385k
$570k
$570,214 | $2,111 | 63% | 7 | 15 | 16 | 5.5 | 4 | $841 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.78 (37) | Profile | |
$406,032 | $1,495 | 60% | 7 | 11 | 16 | 6.5 | 4 | $890 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.82 (17) | Profile | |
$362,897 | $2,049 | 51% | 7 | 12 | 16 | 8.5 | 3 | $1,507 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$354,113 | $1,244 | 68% | 7 | 13 | 16 | 6.5 | 4 | $707 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (70) | Profile | |
$310,428 | $1,718 | 42% | 7 | 11 | 16 | 6 | 3 | $1,668 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (10) | Profile |
Seasonality
Break-even
$38,503/mo
Avg profit / month
-$23,444/mo
Best profit month
Jul -$4,984
Revenue Appreciation
3%
Cash on Cash Return
-1,576.6%
Payback Period Days
0