3 bed ⢠3 bath ⢠6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$120k
$225k
$340k
$337,022 | $1,528 | 60% | 3 | 5 | 8 | 2 | 3 | $3,215 | ā | ā | ā | Yes / Yes | ā | āļø 5 (12) | Profile | |
$282,028 | $883 | 78% | 3 | 3 | 8 | 3 | 1 | $385 | ā | ā | ā | Yes / Yes | ā | āļø 4.9 (162) | Profile | |
$279,882 | $1,981 | 40% | 3 | 6 | 8 | 3.5 | 2 | $3,205 | ā | ā | ā | Yes / Yes | ā | āļø 0 (2) | Profile | |
$232,957 | $910 | 53% | 3 | 3 | 6 | 3 | 3 | $1,051 | ā | ā | ā | Yes / Yes | ā | āļø 5 (28) | Profile | |
$219,944 | $907 | 57% | 3 | 3 | 6 | 3 | 3 | $550 | ā | ā | ā | Yes / Yes | ā | āļø 4.97 (36) | Profile |
Seasonality
Break-even
$8,601/mo
Avg profit / month
-$2,655/mo
Best profit month
Mar -$260
Revenue Appreciation
3%
Cash on Cash Return
-339.63%
Payback Period Days
0