3 bed • 4 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$20k
$80k
$145k
$215k
Seasonality
Break-even
$7,687/mo
Avg profit / month
$1,904/mo
Best profit month
Jul $12,420
Revenue Appreciation
3%
Cash on Cash Return
292.27%
Payback Period Days
0