3 bed • 2 bath • 9 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Morgan, creator of this analysis.
$25k
$80k
$135k
$195k
Seasonality
Break-even
$6,577/mo
Avg profit / month
$1,019/mo
Best profit month
Jul $3,727
Revenue Appreciation
3%
Cash on Cash Return
175.96%
Payback Period Days
0