4 bed • 4 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$75k
$125k
$180k
Seasonality
Break-even
$7,182/mo
Avg profit / month
$831/mo
Best profit month
Jul $9,717
Revenue Appreciation
3%
Cash on Cash Return
116.92%
Payback Period Days
0