4 bed • 5 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$25k
$95k
$165k
$245k
Seasonality
Break-even
$6,108/mo
Avg profit / month
$2,104/mo
Best profit month
Jul $5,982
Revenue Appreciation
3%
Cash on Cash Return
250.72%
Payback Period Days
0