5 bed • 3 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$120k
$230k
$345k
Seasonality
Break-even
$8,762/mo
Avg profit / month
$3,769/mo
Best profit month
Mar $11,975
Revenue Appreciation
3%
Cash on Cash Return
390.15%
Payback Period Days
0