4 bed • 3 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$95k
$175k
$260k
Seasonality
Break-even
$9,359/mo
Avg profit / month
$18/mo
Best profit month
Mar $6,455
Revenue Appreciation
3%
Cash on Cash Return
33.41%
Payback Period Days
0