5 bed • 5 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$170k
$320k
$480k
Seasonality
Break-even
$20,625/mo
Avg profit / month
-$5,946/mo
Best profit month
Mar $3,332
Revenue Appreciation
3%
Cash on Cash Return
-498.63%
Payback Period Days
0