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
$80k
$145k
$210k
Seasonality
Break-even
$6,225/mo
Avg profit / month
$583/mo
Best profit month
Jul $8,253
Revenue Appreciation
3%
Cash on Cash Return
87.87%
Payback Period Days
0